Use the information on the CCF worksheet in valuation_assignment.xlsx file on canvas to compute Scott Inc.s share price using the CCF method. Round your final answer to two decimals.

re CCF Method Gray cells are given by assumption Green you need to figure out Scott Inc. Key statistics CCF Growth rate after year 3 3% D/E 0.30 0.06 tc 21% Beg. of year Timeline 1 2 3 Book value of Debt 54.00 107 111 69 Cash holdings 32.00 Shares outstanding 51.00 Interest rates 3% E[rm] 10% Esitmate Scott Inc's BA from comparable companies Comparable firms BE D/E BA Harris Enterprises 1.84 1.00 Tindall Ventures 1.94 0.70 Orr Limited 1.33 0.80 Average Compute Scott Inc's ra ra