# NVO - Novo Nordisk - Intrinsic values completely out of whack - what am I doing wrong?

I am struggling to calculate intrinsic value of NVO using DCF method. I come up with average FCF - $120794.29. and Average Growth Rate 19%, short term - 5 years, discount rate - 10%, after 5th year - 1%, shares outstanding - 2,531, current price - 35.82. based on this inputs - The intrinsic value per share is $1180.11 at a 10.00% annual discount rate

Based on the cash flows you have forecasted and a market price of $35.82, this company may yield a 176.75% annual return.

This is completely out of whack with the intrinsic value I calculate using book value method which gives $29.81.

Can anyone please help me why I am getting two completely different values?