Consider recent financials for Ellie's Essentials LLC: Balance Sheet Current Assets Net PPE Total Assets Current Liabilities Long-term debt Total Liabilities Shareholder Equity Liabilities and Equity Income Statement SALES COGS GROSS PROFIT S&A Depreciation EBIT INTEREST EBT TAXES (40.00%) NET INCOME Submit 2020 $11,248.00 $31,000.00 $42,248.00 Answar format: Currency Round to: 2 decimal places $8,512.00 $13,033.00 $21,545.00 $20,703.00 $42,248.00 Estimate the firm's price per share using the discounted cash flow model. 2020 $11,000.00 $4,400.00 $6,600.00 $1,100.00 $550.00 $4,950.00 $1,272.00 $3,678.00 $1,471.20 $2,206.80 2019 $10,000.00 $30,000.00 $40,000.00 $8,000.00 $12,000.00 $20,000.00 $20,000.00 $40,000.00 Going forward, analysts have forecasted the following free cash flows: $2,600.00 in 2021, and $2,600.00 in 2022. After that point, analysts expect free cash flows to grow at 3.00%. The firm has no short-term debt or preferred stock, and there are 1,000 shares outstanding. The firm's cost of capital is 9.00%. 2019 $10,000.00 $4,000.00 $6,000.00 $1,000.00 $500.00 $4,500.00 $1,200.00 $3,300.00 $1,320.00 $1,980.00 unanswered not_submitted Attempts Remaining: Infinity