Estimating Share Value Using the ROPI Model Felowing are focused sales, NONT and NO for Tox Roadhouse for 2016 though 2012 THE W. him wil growth all for the machilipul, NDPANIA WI Round your answers to the nearest dollar Reporter Erweten Termined Schorndo 2015 2016 2017 2016 Perland 31.20 20 53 0/0 53.717. DS 59511575 5.3 NORT 110/108 1095 11 1370 943 491,321 7129 . the of stock using the rescu 7 of 70.09 thousand, net onerating oblations (NNDIO 514.6301 nusend and noncontingeretilom the balance sheet of 57.520 ousand Omerce because the cars cache moss of December 22 Puma art rate Clammerswer cut Note that . Roundinginalus rounded answers for sent comprens . Round a we's to the nearcat whoknumber unless otherwise noted . Round discount facter te decina pares and stock price or share to two decima pocs. . Use a negative sign with your negative NNO answer. Otherwise, do not use negative signs with your answers TARM Feparted ELEERD Sthawade 2015 2016 2012 2011 2010 Period POSAT. 050 litti ! Prish. 11 I was NUM watu U NN NU www 0 O rafaa : " atta . ..TARHR$4.12cm 26, 2016, Call Farm 10-K www SEC. How does you. INTE? Clarksonomando la mia for twee Our in primul is higher than the marke per indicate that below that the stock is lightly unclerales. Cork prires are for of specie NCPAINOIA. s well as the WWE derretrair or higher cockprire estimate mig heroeso more polistir friends commercentre compared to the inters and =r I =ts' Trincle! , Tyrtlers, COur stock prle estimate is higher than the market prce indicating that we beleve that the stock is slightly under led. Stock prices are a function ct expected NCHAT and NOAs well as the WC dcourt rate Our highesok price estimace might be due to more pesemic forecasts or a higher discount rate compared to other investors and analysts moce sceumocions COur stock prioc estimate is slighcy higher than the TRE merit price ind caring that we believe the stock is slignty overclud. Socck prices are function ct expected NOT and NOW athew.cc discount rate Our highesok price cazimste mgbe due to moc pesciistic forces or a higher discount compared to other investors and analysts' model campions. d. If WC had beer 7.5%, what would the valuation este hoe been? What about if WAOC has beer 65? OT:ww.lioni 2.5 l still beli, walimal.kongresi The Waltor estimate 17.55 would be higher than the crime cekulted in partes the discord. In contrast, the con calitet 6.5would be no estimate OTW Whion im International Estimating Share Value Using the ROPI Model Felowing are focused sales, NONT and NO for Tox Roadhouse for 2016 though 2012 THE W. him wil growth all for the machilipul, NDPANIA WI Round your answers to the nearest dollar Reporter Erweten Termined Schorndo 2015 2016 2017 2016 Perland 31.20 20 53 0/0 53.717. DS 59511575 5.3 NORT 110/108 1095 11 1370 943 491,321 7129 . the of stock using the rescu 7 of 70.09 thousand, net onerating oblations (NNDIO 514.6301 nusend and noncontingeretilom the balance sheet of 57.520 ousand Omerce because the cars cache moss of December 22 Puma art rate Clammerswer cut Note that . Roundinginalus rounded answers for sent comprens . Round a we's to the nearcat whoknumber unless otherwise noted . Round discount facter te decina pares and stock price or share to two decima pocs. . Use a negative sign with your negative NNO answer. Otherwise, do not use negative signs with your answers TARM Feparted ELEERD Sthawade 2015 2016 2012 2011 2010 Period POSAT. 050 litti ! Prish. 11 I was NUM watu U NN NU www 0 O rafaa : " atta . ..TARHR$4.12cm 26, 2016, Call Farm 10-K www SEC. How does you. INTE? Clarksonomando la mia for twee Our in primul is higher than the marke per indicate that below that the stock is lightly unclerales. Cork prires are for of specie NCPAINOIA. s well as the WWE derretrair or higher cockprire estimate mig heroeso more polistir friends commercentre compared to the inters and =r I =ts' Trincle! , Tyrtlers, COur stock prle estimate is higher than the market prce indicating that we beleve that the stock is slightly under led. Stock prices are a function ct expected NCHAT and NOAs well as the WC dcourt rate Our highesok price estimace might be due to more pesemic forecasts or a higher discount rate compared to other investors and analysts moce sceumocions COur stock prioc estimate is slighcy higher than the TRE merit price ind caring that we believe the stock is slignty overclud. Socck prices are function ct expected NOT and NOW athew.cc discount rate Our highesok price cazimste mgbe due to moc pesciistic forces or a higher discount compared to other investors and analysts' model campions. d. If WC had beer 7.5%, what would the valuation este hoe been? What about if WAOC has beer 65? OT:ww.lioni 2.5 l still beli, walimal.kongresi The Waltor estimate 17.55 would be higher than the crime cekulted in partes the discord. In contrast, the con calitet 6.5would be no estimate OTW Whion im International