Estimating Share Value Using the DCF ModelFollowing are forecasts of sales, net operating profit after tax $($NOPAT$),$ and net operating assets $($NOA$)$ as of December $31,2018,$ for Humana.Note: Complete the entire question in Excel and format each answer to two decimal places. Then enter the answers into the provided spaces below with two decimal places.ReportedForecast Horizon PeriodTerminalmillionsSalesNOPATNOA$2018$$$56,9122,4924,0322019$$$57,7662,5424,0972020$$$58,6322,5804,1582021$$$59,5122,6194,2212022$$$60,4042,6584,284$Period$$61,0082,6844,327$Answer the following requirements with the following assumptions:Answer the following requirements with the following assumptions:AssumptionsTerminal period growth rate$1\%$Discount rate $($WACC$)-7\mathrm{.}8\%$Common shares outstanding$135\mathrm{.}60$ millionNet nonoperating obligations $($NNO$)$$$(6,129)$ millionNoncontrolling interest$$0$ millionNNO is negative because Humana's nonoperating assets exceed its nonoperating liabilities.$($a$)$ Estimate the value of a share of Humana's common stock using the discounted cash flow $($DCF$)$ model as of December $31,2018\mathrm{.}2019$Forecast Horizon$202020212022$TerminalE$($$ millions$)$Reported$2018$Increase in NOAFCFF $($NOPAT $-$ Increase in NOA$)$Present value of horizon FCFFCum. present value of horizon FCFF $Present value of terminal FCFFTotal firm valueNNOFirm equity valueShares outstanding $($millions$)$Stock price per share