Use the following data to calculate your stock value. Income Statement (in millions) of 2022 Net...

Transcribed Image Text:

Use the following data to calculate your stock value. Income Statement (in millions) of 2022 Net Sales Cost of goods sold Depreciation EBIT Interest expense EBT Tax Net Income Current Assets Fixed Asset Total Asset $ 700.00 100.00 270.00 $ 330.00 100.00 230.00 57.50 172.50 $ $ 2021 550 700 1250 Balance sheet (in millions) of 2022 2022 680 500 1180 Current liab. Fixed Debt Total equity Total liab.+equity Additionally, note the following: • There are 50 million shares outstanding • Free cash flow (FCF) and earnings will grow at 2.5% • Firm's equity beta is 1.50 • Risk-free rate is 3% and market return is 13% • Total debt market value is same as the book value of debt If we use the RIM (Residual Income Model) to calculate the stock value. QUESTION #1. the book value per share is choose your answer.... QUESTION #2. the earnings per share is choose your answer... QUESTION #3. the stock value is approximately choose your answer... 2021 220 470 560 1250 per share. per share. per share. 2022 300 280 600 1180 Use the following data to calculate your stock value. Income Statement (in millions) of 2022 Net Sales Cost of goods sold Depreciation EBIT Interest expense EBT Tax Net Income Current Assets Fixed Asset Total Asset $ 700.00 100.00 270.00 $ 330.00 100.00 230.00 57.50 172.50 $ $ 2021 550 700 1250 Balance sheet (in millions) of 2022 2022 680 500 1180 Current liab. Fixed Debt Total equity Total liab.+equity Additionally, note the following: • There are 50 million shares outstanding • Free cash flow (FCF) and earnings will grow at 2.5% • Firm's equity beta is 1.50 • Risk-free rate is 3% and market return is 13% • Total debt market value is same as the book value of debt If we use the RIM (Residual Income Model) to calculate the stock value. QUESTION #1. the book value per share is choose your answer.... QUESTION #2. the earnings per share is choose your answer... QUESTION #3. the stock value is approximately choose your answer... 2021 220 470 560 1250 per share. per share. per share. 2022 300 280 600 1180

Answer rating: 100% (QA)

To calculate the book value per share earnings per share and stock value using the Residual Income M... View the full answer