1 Acme Dynamite Company has total sales of $2,378,000. Given the following ratios, fill in the balance sheet million Sales $ 2,378.00 million $ 13.875 0.46 6.25 Times Shares Outstanding: EPS: Debt Coverage Ratio: Ka 2.61% K: Total Assets Turnover Cash to Total Assets Accounts Receivable Turnover Inventory Turnover Current Ratio Fixed Assets to Sales 16.25% 4.36 6.2% 12.50 17.61 1.25 5.7% Times Times Times ACME DYNAMITE COMPANY LIABILITIES & SHAREHOLDER'S EQUITY ($ millions) Current liabilities ASSETS ($ millions) Cash Accounts Receivable Inventory Total Current Assets 135 $ $ Long-term Debt Total Liabilities $ $ 135 Property, Plant, Equipment (fixed assets) Goodwill/Other Intangibles TOTAL ASSETS Equity TOTAL LIAB & SH EQUITY $ $ 2 Answer these additional questions: a. What is Acme's ROA, based on your calculations? b. What is Acme's ROE? c. Calculate the company's book value per share: d. What is Acme's beta? e. What is Acme's WACC? f. If analysts also expect 10% growth rate in the stock price and current dividends are equal to $0.10 per share annually, what is your estimate of what the current stock price should be? 1 Acme Dynamite Company has total sales of $2,378,000. Given the following ratios, fill in the balance sheet million Sales $ 2,378.00 million $ 13.875 0.46 6.25 Times Shares Outstanding: EPS: Debt Coverage Ratio: Ka 2.61% K: Total Assets Turnover Cash to Total Assets Accounts Receivable Turnover Inventory Turnover Current Ratio Fixed Assets to Sales 16.25% 4.36 6.2% 12.50 17.61 1.25 5.7% Times Times Times ACME DYNAMITE COMPANY LIABILITIES & SHAREHOLDER'S EQUITY ($ millions) Current liabilities ASSETS ($ millions) Cash Accounts Receivable Inventory Total Current Assets 135 $ $ Long-term Debt Total Liabilities $ $ 135 Property, Plant, Equipment (fixed assets) Goodwill/Other Intangibles TOTAL ASSETS Equity TOTAL LIAB & SH EQUITY $ $ 2 Answer these additional questions: a. What is Acme's ROA, based on your calculations? b. What is Acme's ROE? c. Calculate the company's book value per share: d. What is Acme's beta? e. What is Acme's WACC? f. If analysts also expect 10% growth rate in the stock price and current dividends are equal to $0.10 per share annually, what is your estimate of what the current stock price should be