Banco Industries expect sales to grow at a rapid rate over the next 3 years, but settle to an industry growth rate of 5% in year 4
FCF Forecast ($ million)
Year 0 1 2 3 4
Sales 240 270 290 310 325.5
Growth versus Prior Year 12.5% 7.4% 6.9% 5.0%
EBIT (10% of Sales) 27.00 29.00 31.00 32.55
Less: Income Tax (37%) (9.99) (10.73) (11.47) (12.44)
Less Increase in NWC (12% of Change in Sales 3.6 2.4 2.4 1.86
Free Cash Flow 13.41 15.87 17.13 18.65
The spreadsheet above shows a simplified pro forma for Banco Industries. Banco industries has a weighted average cost of capital of 11%, $40 million in cash, $70 million in debt, and 18 million shares outstanding. If Banco Industries can reduce its operating expenses so that EBIT becomes 12% of sales, by how much will its stock price increase?
A) $3.27
B) $3.92
C) $5.72
D) $9.80
Answer: A
You might also like to view...
ACME Partnership has had the following gross receipts since its formation: $21.8 million in 2019, $24.6 million in 2020, $28.8 million in 2021, $23 million in 2022, and $32 million in 2023. ACME is not a tax shelter. Partner Meile, Inc. is a C corporation. In which tax years (2019 to 2023) must ACME use the accrual method?
A. 2019 and all following years, because it has a partner that is a C corporation. B. 2021 to 2023, because gross receipts are more than $25 million in 2021. C. 2022 and 2023, because average annual gross receipts are more than $25 million in 2021. D. 2021 and 2023 because those are the only years in which gross receipts exceeded $25 million. E. ACME can always use the cash method because it is not a tax shelter.?
Discuss the relation between net income and cash flow from operations when interpreting the statement of cash flows
From the selections offered below, select the one journal entry that properly presents the application of Factory Overhead to Work in Process if the driver is Drop-Forge Strokes and the rate is $1.75 per stroke and the meter read 1,780 at the start of the day and 2,890 at the end of the day
A) Jan 21 Work in Process 1.75Factory Overhead 1.75 B) Jan 21 Work in Process 1,942.50Depreciation Expense 1,942.50 C) Jan 21 Work in Process 1,942.50Cash 1,942.50 D) Jan 21 Work in Process 1,942.50Factory Overhead 1,942.50
A journal entry on the date of record noting the number of stockholders entitled to dividends is made
Indicate whether the statement is true or false