Base-case valuation table:
Using this base-case table, by varying the required numbers, range of prices can be found, for the given sub-parts.
a). Lowest share price = $66.49 (at initial growth rate of 7%)
Highest share price = $72.94 (at initial growth rate of 11%)
b). Lowest share price = $64.12 (at initial revenue EBIT margin of 9%)
Highest share price = $78.44 (at initial revenue EBIT margin of 11%)
c). Lowest share price = $51.98 (at a WACC of 12%)
Highest share price = $78.79 (at a WACC of 9.50%)
d). Lowest share price = $58.24 (initial growth rate of 11%, initial EBIT margin of 11% and WACC of 12%)
Highest share price = $66.05 (initial growth rate of 7%, initial EBIT margin of 9% and WACC of 9.50%)
Note: Due to the answer word limit constraint, valuation tables for all scenarios have not been posted.
Consider the following data for Nike Inc: In 2009 it had $19,000 million in sales with...
Consider the following data for Nike Inc.: In 2009 it had $19,300 million in sales with a 10% growth rate in 2010, but then slows by 1% to the long-run growth rate of 5% by 2015. Nike expects EBIT to be 10% of sales, increases in net working capital requirements to be 10% of any increases in sales, and capital expenditures to equal depreciation expenses. Nike also has $2,300 million in cash, $32 million in debt, 486 million shares outstanding,...
Consider the following data for Nike Inc.: In 2009 it had $19.100 million in sales with a 10% growth rate in 2010, but then slows by 1% to the long-run growth rate of 5% by 2015. Nike expects EBIT to be 10% of sales, increases in net working capital requirements to be 10% of any increases in sales, and capital expenditures to equal depreciation expenses. Nike also has $2,300 million in cash, $32 million in debt, 486 million shares outstanding,...
Consider the following data for Nike Inc : In 2009 it had $19.300 million in sales with a 10% growth rate in 2010, but then slows by 1% to the long-un growth ate of 5% by 2015, Nike expects EBIT to be 10% of sales, increases in net working capital requirements to be 10% of any increases equal depreciation expenses. Nike also has $2.300 million in cash, $32 million in debt, 486 million shares outstanding, a tax rate of 24%,...
Consider the following data for Nike Inc. In 2009 it had $19.100 million n sales with a 10% growth rate in 2010, but then slows by 1 % to the long-run growth rate of 5% by 2015. Nike expects EBIT to be 10% of sales increases in networking capital requirements to be 10% of any increases in sales and capital expenditures to equal depreciation expenses. Nike also has $2.300 million in cash, $32 million in debt 486 million shares outstanding,...
Consider the following data for Nike Inc. In 2009 it had S19, 150 million in sales with a 10% growth ate in 2010 but then slows by 1% to the long un gowth rate of 5% by 2015 Nike expects E Tto be 10% sales ncreases nne work ng capital equ ements to be 10% of any creases n sales and capital expenditures to equal depreciation expenses. Nike also has S2.300 million in cash $32 million in de 486 million...
Suppose that in July 2013, Nike Inc. had sales of $25,391 million, EBITDA of $3,261 million, excess cash of $3,332 million, $1,395 million of debt, and 899.2 million shares outstanding. Average Maximum Minimum 29.84 + 136% -62% Price Book 2.44 + 70% - 63% Enterprise Value Sales 1.12 + 55% - 48% Enterprise Value EBITDA 9.76 + 86% - 34% a. Using the average enterprise value to sales multiple in the table above, estimate Nike's share price. b. What range...
Suppose that in July 2013, Nike Inc. had sales of $25,339 million, EBITDA of $3,258 million, excess cash of $3,335million, $1,383 million of debt, and 884.9 million shares outstanding. P/E Price / Book Enterprise Value / Sales Enterprise Value / EBITDA Average 29.84 2.44 1.12 9.76 Maximum +136% +70% +55% +86% Minimum -62% −63% -48% -34% a. Using the average enterprise value to sales multiple in the table above, estimate Nike's share price. b. What range of share prices do...
Sora Industries has 70 million outstanding shares, $121 million in debt, $53 million in cash, and the following projected free cash flow for the next four years: 433.0 Earnings and FCF Forecast ($ million) 1 Sales 2 Growth vs. Prior Year 3 Cost of Goods Sold 4 Gross Profit 5 Selling, General, & Admin. 6 Depreciation 7 EBIT 8 Less: Income Tax at 40% 9 Plus: Depreciation 10 Less: Capital Expenditures 11 Less: Increase in NWC 12 Free Cash Flow...
this is business 241 question... need help P 10-8 (similar to) Sora Industries has 65 million outstanding shares, $123 million in debt, $46 million in cash, and the following projected free cash flow for the next four years: Year012 3 4 Earnings and FCF Forecast (s million) 1 Sales 433.0 468.0 516.0547.0 574.3 2 Growth vs. Prior Year 8.1% 10.3% 6.0% 5.0% 3 Cost of Goods Sold 4 Gross Profit (313.6) (345.7) (366.5) (384.8) 154.4 180.5 (93.6) (103.2) (109.4) (114.9)...
3.6 FCF Forecast ($ million) Year 0 1 2 3 4 Sales 240 270 290 310 325.5 Growth vs. 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). 24 24 1.86 Free Cash Flow 13.41 15.87 17.13 18.65 Banco Industries expect sales to grow at a rapid rate over the next three years, but settle to an industry...