Estimating share value using the ROPI model:

Assume the following are forecasts of companys sales, NOPAT, and NOA as of january 29, 2011. use the info to fill out the following:

Answer the following requirements assuming the discount rate (WACC) of 13.3%, a terminal period growth of 1%, common shares outstanding of 86.2 million, and net nonoperating obligations (NNO) of ($288 million) -- the negative NNO represents assets such as investments rather than net obligations.

Please fill out the chart as of January 29, 2011

- Round answers to the nearest whole number unless noted otherwise. - Use your rounded answers for subsequent calculations. Do not use negative signs with any of your answers