q 31 ... please solve urgent needed ..

please do it correctly ..

thanks

Estimating Share Value Using the DCF Model Following are forecasted sales, NOPAT, and NOA for Colgate-Palmolive Company for 2019 through 2022. Forecast Horizon Period Colgate Palmolive (CL) Reported $ millions 2018 2019 2020 2021 2022 Sales $14,922 $15,370 $15,831 $16,306 $16,795 NOPAT 2,628 2,705 2,786 2,869 2,956 NOA 5,604 5,772 5,945 6,123 6,307 Required a. Forecast the terminal period values assuming a 1% terminal period growth for all three model inputs, that is Sales, NOPAT, and NOA. Note: Round your answers to the nearest whole dollar. Sales $0 NOPAT $ 0 NOA $ 0 b. Estimate the value of a share of Colgate-Palmolive common stock using the discounted cash flow (DCF) model; assume a discount rate (WACC) of 5.7%, common shares outstanding of 862.9 million, net nonoperating obligations (NNO) of $5,414 million, and noncontrolling interest (NCI) from the balance sheet of $287 million. Note: Round your final answer to two decimal places (for example, round $15.555 to $15.56). Stock price per share: $ 0 c. Colgate-Palmolive's stock closed at $64.03 on February 21, 2019, the date the Form 10-K was filed with the SEC. How does your valuatio estimate compare with this closing price? Stock price is overvalued d. The forecasts you completed assumed a terminal growth rate of 1%. What if the terminal rate had been 2%. What would your estimate stock price have been? Note: Round your final answer to two decimal places (for example, round $15.555 to $15.56). Stock price per share: $ 0 e. What would WACC have to be to warrant the actual stock price on February 21, 2019? Note: Round percentage to two decimal places (for example, round 15.555% to 15.56%). WACC 0 Estimating Share Value Using the DCF Model Following are forecasted sales, NOPAT, and NOA for Colgate-Palmolive Company for 2019 through 2022. Forecast Horizon Period Colgate Palmolive (CL) Reported $ millions 2018 2019 2020 2021 2022 Sales $14,922 $15,370 $15,831 $16,306 $16,795 NOPAT 2,628 2,705 2,786 2,869 2,956 NOA 5,604 5,772 5,945 6,123 6,307 Required a. Forecast the terminal period values assuming a 1% terminal period growth for all three model inputs, that is Sales, NOPAT, and NOA. Note: Round your answers to the nearest whole dollar. Sales $0 NOPAT $ 0 NOA $ 0 b. Estimate the value of a share of Colgate-Palmolive common stock using the discounted cash flow (DCF) model; assume a discount rate (WACC) of 5.7%, common shares outstanding of 862.9 million, net nonoperating obligations (NNO) of $5,414 million, and noncontrolling interest (NCI) from the balance sheet of $287 million. Note: Round your final answer to two decimal places (for example, round $15.555 to $15.56). Stock price per share: $ 0 c. Colgate-Palmolive's stock closed at $64.03 on February 21, 2019, the date the Form 10-K was filed with the SEC. How does your valuatio estimate compare with this closing price? Stock price is overvalued d. The forecasts you completed assumed a terminal growth rate of 1%. What if the terminal rate had been 2%. What would your estimate stock price have been? Note: Round your final answer to two decimal places (for example, round $15.555 to $15.56). Stock price per share: $ 0 e. What would WACC have to be to warrant the actual stock price on February 21, 2019? Note: Round percentage to two decimal places (for example, round 15.555% to 15.56%). WACC 0