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
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
Related questions
Question
Subject :- Accountinig
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, $60 million in debt, and
18 million shares outstanding, which of the following is the best estimate of Banco's stock price at the start
of year 1?
32.55
6.51
1.86
2418
Transcribed Image Text:Use the table for the question(s) below.
FCF Forecast ($ 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
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 3 steps with 2 images
Knowledge Booster
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
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
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…
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