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 11%. $30 million in cash, $60 million in debt, and 18 million shares outstanding, which of the following is the best estimate a Banco's stock price at the start of year 17

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
icon
Concept explainers
Topic Video
Question

Aa 15.

Use the table for the question(s) below.
FCF Forecast 5 million
Year
Sales
Growth verms Prior Year
EBIT (10% of Sales)
Less: Income Tax (20%
0
240,
1
270
125%
27.00
(5:40)
Less Increase in NWC (12% of Change in Sales) 3.00
Free Cash Flow
1800
OA $17.45
OB. $31.42
OC. $8.73
OD. $15.71
290
74%
29.00
5.80
240
20.50
3
310
6.9%
3100
6.20
2.40
22.40
4
325.5
5.0%
32.55
651
186
2418
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 11%, $30 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 17
Transcribed Image Text:Use the table for the question(s) below. FCF Forecast 5 million Year Sales Growth verms Prior Year EBIT (10% of Sales) Less: Income Tax (20% 0 240, 1 270 125% 27.00 (5:40) Less Increase in NWC (12% of Change in Sales) 3.00 Free Cash Flow 1800 OA $17.45 OB. $31.42 OC. $8.73 OD. $15.71 290 74% 29.00 5.80 240 20.50 3 310 6.9% 3100 6.20 2.40 22.40 4 325.5 5.0% 32.55 651 186 2418 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 11%, $30 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 17
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Knowledge Booster
Stock Valuation
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