Homework Help is Here – Start Your Trial Now!
Business
Finance
Year Sales 1 270 Growth versus Prior Year 12.5% EBIT (10% of Sales) 27.00 Less: Income Tax (20%) (5.40) Less Increase in NWC (12% of Change in Sales) 3.60 Free Cash Flow 18.00 0 240 OA. $15.25 OB. $27.45 OC. $7.62 OD. $13.72 2 290 7.4% 29.00 5.80 2.40 20.80 Banco Industries expect sales to grow at a rapid rate over the next three years, but settle to an industry growth rate of 5% 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 12%, $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? **** 3 310 6.9% 31.00 6.20 2.40 22.40 325.5 5.0% 32.55 6.51 1.86 24.18

Year Sales 1 270 Growth versus Prior Year 12.5% EBIT (10% of Sales) 27.00 Less: Income Tax (20%) (5.40) Less Increase in NWC (12% of Change in Sales) 3.60 Free Cash Flow 18.00 0 240 OA. $15.25 OB. $27.45 OC. $7.62 OD. $13.72 2 290 7.4% 29.00 5.80 2.40 20.80 Banco Industries expect sales to grow at a rapid rate over the next three years, but settle to an industry growth rate of 5% 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 12%, $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? **** 3 310 6.9% 31.00 6.20 2.40 22.40 325.5 5.0% 32.55 6.51 1.86 24.18

Essentials Of Investments
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
See similar textbooks
icon
Related questions
Question

Subject :- Accountinig 

 

Year Sales 1 270 12.5% 27.00 Less: Income Tax (20%) (5.40) Less Increase in NWC (12% of Change in Sales) 3.60 Free Cash Flow 18.00 Growth versus Prior Year EBIT (10% of Sales) 0 240 OA. $15.25 OB. $27.45 OC. $7.62 O D. $13.72 2 290 7.4% 29.00 5.80 2.40 20.80 .... 3 310 6.9% 31.00 6.20 2.40 22.40 4 325.5 5.0% Banco Industries expect sales to grow at a rapid rate over the next three years, but settle to án industry growth rate of 5% 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 12%, $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? 32.55 6.51 1.86 2418
Transcribed Image Text:Year Sales 1 270 12.5% 27.00 Less: Income Tax (20%) (5.40) Less Increase in NWC (12% of Change in Sales) 3.60 Free Cash Flow 18.00 Growth versus Prior Year EBIT (10% of Sales) 0 240 OA. $15.25 OB. $27.45 OC. $7.62 O D. $13.72 2 290 7.4% 29.00 5.80 2.40 20.80 .... 3 310 6.9% 31.00 6.20 2.40 22.40 4 325.5 5.0% Banco Industries expect sales to grow at a rapid rate over the next three years, but settle to án industry growth rate of 5% 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 12%, $40 million in cash, $60 million in debt, and 18 million shares outstanding, which of the following is the best estimate of Banco's stock price at the start of year 1? 32.55 6.51 1.86 2418
Use the table for the question(s) below. FCF Forecast ($ million) Year Sales 0 240 1 270 Growth versus Prior Year 12.5% EBIT (10% of Sales) 27.00 Less: Income Tax (20%) (5.40) Less Increase in NWC (12% of Change in Sales) 3.60 Free Cash Flow 18.00 2 290 7.4% 29.00 5.80 2.40 20.80 3 310 6.9% 31.00 6.20 2.40 22.40 4 325.5 5.0% 32.55 6.51, 1.86 2418
Transcribed Image Text:Use the table for the question(s) below. FCF Forecast ($ million) Year Sales 0 240 1 270 Growth versus Prior Year 12.5% EBIT (10% of Sales) 27.00 Less: Income Tax (20%) (5.40) Less Increase in NWC (12% of Change in Sales) 3.60 Free Cash Flow 18.00 2 290 7.4% 29.00 5.80 2.40 20.80 3 310 6.9% 31.00 6.20 2.40 22.40 4 325.5 5.0% 32.55 6.51, 1.86 2418
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 2 images

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
Knowledge Booster
Income 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.
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
SEE MORE TEXTBOOKS