Valuation Using Price-to-NOPAT Multiple The following table provides summary data for Applied Materials Inc. and its competitors, KLA Tencor Corporation and Lam Research (in millions) Applied Materials KLA Tencor Lam Research Company assumed value $9,791 $11,530 Equity assumed value $8,988 $13,245 NOPAT $1,444 $440 $674 Net income $1,377 $366 $656 Net nonoperating obligations (assets) $(1,369) $803 $(1,715) Common shares outstanding 1,160.0 157.9 158.5 a. Compute the price to NOPAT ratio for both KLA Tencor Corporation and Lam Research Corporation. Round answers to two decimal places, when applicable. Price to NOPAT ratio KLA Tencor Lam Research b. Use KLA Tencor Corporation and Lam Research Corporation as comparables, along with the price to NOPAT ratios from part a, and equity intrinsic value per share. Round company and equity intrinsic values to the nearest million. Round equity intrinsic value per share to two decimal places. KLA Tencor Corporation Company intrinsic value Equity intrinsic value Equity intrinsic value per share $ 0 million 0 million 0 Check Valuation Using Price-to-NOPAT Multiple The following table provides summary data for Applied Materials Inc. and its competitors, KLA Tencor Corporation and Lam Research (in millions) Applied Materials KLA Tencor Lam Research Company assumed value $9,791 $11,530 Equity assumed value $8,988 $13,245 NOPAT $1,444 $440 $674 Net income $1,377 $366 $656 Net nonoperating obligations (assets) $(1,369) $803 $(1,715) Common shares outstanding 1,160.0 157.9 158.5 a. Compute the price to NOPAT ratio for both KLA Tencor Corporation and Lam Research Corporation. Round answers to two decimal places, when applicable. Price to NOPAT ratio KLA Tencor Lam Research b. Use KLA Tencor Corporation and Lam Research Corporation as comparables, along with the price to NOPAT ratios from part a, and equity intrinsic value per share. Round company and equity intrinsic values to the nearest million. Round equity intrinsic value per share to two decimal places. KLA Tencor Corporation Company intrinsic value Equity intrinsic value Equity intrinsic value per share $ 0 million 0 million 0 Check