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, a tax rate of

24%,

and a weighted average cost of capital of

10%.

a. Suppose you believe Nike's initial revenue growth rate will be between

7%

and

11%

(with growth slowing linearly to

5%

by year 2015). What range of prices for Nike stock is consistent with these forecasts?b. Suppose you believe Nike's initial revenue EBIT margin will be between

9%

and

11%

of sales. What range of prices for Nike stock is consistent with these forecasts?c. Suppose you believe Nike's weighted average cost of capital is between

9.5%

and

12%.

What range of prices for Nike stock is consistent with these forecasts?d. What range of stock prices is consistent if you vary the estimates as in parts

(a),

(b),

and

(c)

simultaneously?

a. Suppose you believe Nike's initial revenue growth rate will be between

7%

and

11%

(with growth slowing linearly to

5%

by year 2015). What range of prices for Nike stock is consistent with these forecasts?

The range of prices will be:

Highest price share:

$nothing

(Round to the nearest cent.)Lowest price share:

$nothing

(Round to the nearest cent.)b. Suppose you believe Nike's initial revenue EBIT margin will be between

9%

and

11%

of sales. What range of prices for Nike stock is consistent with these forecasts?

The range of prices will be:

Highest price per share:

$nothing.

(Round to the nearest cent.)Lowest price per share:

$nothing

(Round to the nearest cent.)c. Suppose you believe Nike's weighted average cost of capital is between

9.5%

and

12%.

What range of prices for Nike stock is consistent with these forecasts?

The range of prices will be:

Highest price per share:

$nothing.

(Round to the nearest cent.)Lowest price per share:

$nothing

(Round to the nearest cent.)d.Compute the stock prices when the initial revenue growth begins at

7%,

the EBIT is

9%

of sales, and the WACC is

12%.

Then compute the stock price when the initial revenue growth begins at

11%,

the EBIT is

11%

of sales, and the company's WACC is

9.5%.

What is the range of prices under these scenarios?

The range of prices will be:

Highest price per share:

$nothing

(Round to the nearest cent.)Lowest price per share:

$nothing

(Round to the nearest cent.)