Banco Industries expect sales to grow at a rapid rate over the next three years, but settle to án industry growth Fate of 79% || Industries. If Banco industries has a weighted average cost of capital of 9%, $40 million in cash, $60 million in debt, and 18 million shares outstanding, which of the following is the best estimate of Banco's stock price at the start of year 1?

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
Question
Question 20?
Use the table for the question(s) below.
FCF Forecast ($ million)
Year
1
3
4
Sales
240
270
290
310
325.5
Growth vs. Prior Year
EBIT (10% of Sales)
Less: Income Tax (37%)
Less: Increase in NWC (12% of Change in Sales)
Free Cash Flow
12.5%
7.4%
29.00
6.9%
31.00
11.47
5.0%
32.55
27.00
(9.99)
3.6
13.41
10.73
12.44
2.4
15.87
1.86
18.65
2.4
17.13
Banco Industries expect sales to grow at a rapid rate over the next three years, but settle to an industry growth rate of 7% in year 4. The spreadsheet above shows a simplified pro forma for Banco
Industries. If Banco industries has a weighted average cost of capital of 9%. $40 million in cash, $60 million in debt, and 18 million shares outstanding, which of the following is the best estimate of
Banco's stock price at the start of year 1?
....
O A. $36.95
B. $41.05
C. $73.89
O D. $20.53
O 0 O C
Transcribed Image Text:Use the table for the question(s) below. FCF Forecast ($ million) Year 1 3 4 Sales 240 270 290 310 325.5 Growth vs. Prior Year EBIT (10% of Sales) Less: Income Tax (37%) Less: Increase in NWC (12% of Change in Sales) Free Cash Flow 12.5% 7.4% 29.00 6.9% 31.00 11.47 5.0% 32.55 27.00 (9.99) 3.6 13.41 10.73 12.44 2.4 15.87 1.86 18.65 2.4 17.13 Banco Industries expect sales to grow at a rapid rate over the next three years, but settle to an industry growth rate of 7% in year 4. The spreadsheet above shows a simplified pro forma for Banco Industries. If Banco industries has a weighted average cost of capital of 9%. $40 million in cash, $60 million in debt, and 18 million shares outstanding, which of the following is the best estimate of Banco's stock price at the start of year 1? .... O A. $36.95 B. $41.05 C. $73.89 O D. $20.53 O 0 O C
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Cash Flow Statement Analysis
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education