Chapter 4 - Financial Modeling - Template

.xlsx

School

Iowa State University *

*We aren’t endorsed by this school

Course

301

Subject

Finance

Date

Feb 20, 2024

Type

xlsx

Pages

1

Uploaded by BarristerArt6670

Report
FIN 301 Financial Modeling Phum Uengaksonsamai Scenarios for Next Year Current Worst Most Likely Best Period Case Case Case Assumptions Sales Growth 7.0% 14.0% 21.0% Costs Grow at the rate of Sales Growth Assignment Instructions: Interest Expense Will remain constant 1) Using the Assumptions provided in the attached Excel spreadsheet, complete income Statement Assets & Current Liabilities Grow at the rate of Sales Growth and Balance Sheet projections for the Worst, Most Likely and Best Case Scenarios Long-Term Debt Will remain constant 2) Complete all financial calculations corresponding with the "light blue" highlighted cells including: Equity Will fluctuate with Financing needs a) What are the external financing needs at each scenario? Dividend & Plowback Ratios To remain at Current Period levels b) What is the current plowback and dividend payout percent? Taxes 21.0% 21.0% 21.0% c) What is the company's Return on Assets in the Current Period? d) What is the company's Return on Equity in the Current Period? Income Statement e) What is the company's Internal Growth Rate for the Current Period and all Scenarios? Sales 395,675 423,372 451,070 478,767 f) What is the company's Sustainable Growth Rate for the Current Period and all Scenarios? Costs 315,340 337,414 359,488 381,561 EBIT 80,335 85,958 91,582 97,205 Interest Expense 11,175 11,175 11,175 11,175 Taxable Income 69,160 74,783 80,407 86,030 Taxes 14,524 15,705 16,885 18,066 Net Income 54,636 59,079 63,521 67,964 Profit Margin % 13.8% 14.0% 14.1% 14.2% Dividends 19,123 20,678 22,233 23,787 Additions to Retained Earnings 35,514 38,401 41,289 44,177 Assets Total Current Assets 87,500 93,625 99,750 105,875 Net Fixed Assets 240,750 257,603 274,455 291,308 Total Assets 328,250 351,228 374,205 397,183 Liabilities Current Liabilities 21,900 23,433 24,966 26,499 Long-Term Debt 137,350 137,350 137,350 137,350 Total Liabilities 159,250 160,783 162,316 163,849 Equity 169,000 190,445 211,889 233,334 Total Liabilities & Equity 328,250 351,228 374,205 397,183 External Financing Need (16,957) 1,600 20,157 Calculation: Projected Equity - Beginning Equity - Additions to Retained Earnings Dividend Payout Ratio 35% 35% 35% 35% Calculation: Dividends / Net Income Retention or Plowback Ratio 65% 65% 65% 65% Calculation: 1 - Dividend Payout Ratio Return on Assets 16.6% 16.8% 17.0% 17.1% Calculation: Net Income / Total Assets Return on Equity 32.3% 31.0% 30.0% 29.1% Calculation: Net Income / Total Equity Internal Growth Rate % 12.1% 12.3% 12.4% 12.5% Calculation: (ROA% x Retention Ratio) / (1-(ROA% x Retention Ratio) Sustainable Growth Rate% 26.6% 25.3% 24.2% 23.4% Calculation: (ROE% x Retention Ratio) / (1-(ROE% x Retention Ratio)
Discover more documents: Sign up today!
Unlock a world of knowledge! Explore tailored content for a richer learning experience. Here's what you'll get:
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help