Question: 6 What is the share price when COGS increases by 5%? 22.71 29.29 30.47 26.87 D2 X fr 2011 D G H 1 L M

6 What is the share price when COGS increases by 5%? 22.71 29.29 30.47 26.87 D2 X fr 2011 D G H 1 L M N E Historical Results 2012 2013 OK OK K Forecast

6 What is the share price when COGS increases by 5%? 22.71 29.29 30.47 26.87 D2 X fr 2011 D G H 1 L M N E Historical Results 2012 2013 OK OK K Forecast Period 2017 2018 OK OK 2020 2011 OK 2014 OK 2015 OK 2016 OK 2019 OK OK + + B 1 Corporate Finance Institute. All rights reserved. 2 FINANCIAL STATEMENTS 3 Balance Sheet Check 4 4 5 6 Assumptions 23 24 Income Statement 40 41 Balance Sheet 62 63 Cash Flow Statement 85 86 Supporting Schedules 108 109 DCF Model 155 156 Sensitivity Analysis 157 158 + + + 2011 OK Historical Results 2012 2013 OK OK 2014 OK 2015 OK 2016 OK Forecast Period 2017 2018 OK OK 2019 OK 2020 OK Revenue Growth Corporate Finance Instituto. All rights reserved. 2 FINANCIAL STATEMENTS 3 Balance Sheet Check 4 158 159 Share Price Senstivity 160 161 0% 162 10.0% 163 164 Discount Rate 165 166 167 168 169 170 Revenue Growth +/-5% 171 Change $/Share 172 0.0% 173 174 175 176 Assumption -5% A 177 Revenue Growth +/-5% 178 COGS +/-5% 179 Discount Rate +/-5% 180 EV/EBITDA +/-5% 181 182 COGS +/-5% Change $/Share Discount Rate +/-5% Change $/Share 0.0% EV/EBITDA +/-5% Change $/Share 0.0% 0.0% +5% A Rank ABS Output Driver Pos Neg 6 What is the share price when COGS increases by 5%? 22.71 29.29 30.47 26.87 D2 X fr 2011 D G H 1 L M N E Historical Results 2012 2013 OK OK K Forecast Period 2017 2018 OK OK 2020 2011 OK 2014 OK 2015 OK 2016 OK 2019 OK OK + + B 1 Corporate Finance Institute. All rights reserved. 2 FINANCIAL STATEMENTS 3 Balance Sheet Check 4 4 5 6 Assumptions 23 24 Income Statement 40 41 Balance Sheet 62 63 Cash Flow Statement 85 86 Supporting Schedules 108 109 DCF Model 155 156 Sensitivity Analysis 157 158 + + + 2011 OK Historical Results 2012 2013 OK OK 2014 OK 2015 OK 2016 OK Forecast Period 2017 2018 OK OK 2019 OK 2020 OK Revenue Growth Corporate Finance Instituto. All rights reserved. 2 FINANCIAL STATEMENTS 3 Balance Sheet Check 4 158 159 Share Price Senstivity 160 161 0% 162 10.0% 163 164 Discount Rate 165 166 167 168 169 170 Revenue Growth +/-5% 171 Change $/Share 172 0.0% 173 174 175 176 Assumption -5% A 177 Revenue Growth +/-5% 178 COGS +/-5% 179 Discount Rate +/-5% 180 EV/EBITDA +/-5% 181 182 COGS +/-5% Change $/Share Discount Rate +/-5% Change $/Share 0.0% EV/EBITDA +/-5% Change $/Share 0.0% 0.0% +5% A Rank ABS Output Driver Pos Neg

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!

Use the file to answer the questions below Show transcribed image text B M 1 E Historical Results 2012 2013 OK 8 Corporate Finance inste. Al rights reserved FINANCIAL STATEMENTS Balance Sheet Check 2...

Question: A B C D E F H K M Historical Results Forecast Period 9 Coporate Finance Instute. All rights reser... (3 bookmarks) B D F M E Historical Results 2014 2015 OK 2013 OK 2016 OK 2017 OK Live...

Scenario and Sensitivity Model question Sensitivity Model Questions.xIsx 6 What is the share price when COGS increases by 5% ? 22.71 30.47 26.87 29.29 Sensitivity Analysis

What is the share price when COGS increases by 5%? the excel spreadsheet is used to answer the question H M C D Copii Alghts reserved FINANCIAL STATEMENTS Balance Sheet Check E Historical Results...

PUU . 40 000 174 Xfx Cell Styles D G M 2011 OK Historical Results 2012 2013 OK OK 2014 OK 2015 2016 OK Forecast Period 2017 2013 OK OK 2019 OK 2020 Revenue Growth 0% 1 Core 2 FINANCIAL STATEMENTS 3...

What is the share price when COGS increases by 5%? 26.87 29.29 30.47 22.71 AutoSave C H2 Scenario and Sensitivity Model Questions (2) - Protected View Search Sign in ca File Home Insert Draw Page...

Need assistance in calculating constant growth rate/Long term growth rate =g of Valuation of AirThread Connections Case study Valuation of AirThread Connections In early December 2007, Robert...

Based on the attached annual report for Barnes and Noble: What is the ratio of total liability and minority interest to total assets for the last two years How does B&N look considering anything over...

Report: Your report should include: I. NSU Cover page (1 page in length). It will present the name of the case and the author(s) of the report. II. Executive Summary (1 page in length). The Executive...

Consolidated Financial Statements Oak plc acquired 70% of Elm Ltd's equity shares for 300,000 on 1 January 2018. At the date of acquisition Elm Ltd had retained earnings of 190,000. The two...

A 2 0 0 2 . Branea Faveas Compary made the following couh puichases: complete the tramewcion. to be placed in the new liculity, Brquinet: Journal entry worksheet e * * Recart the expendtures relahed...

please help with question 5 4. Suppose an ETF holds 500,000 shares of stock A and 500,000 shares of stock B. The per-share market prices of the stocks are $50 for A and $20 for B. There are 1,000,000...