eBook

FCF Projections

Ogier Incorporated currently has $$900$ million in sales, which are projected to grow by $10\%$ in Year $1$ and by $5\%$ in Year $2.$ Its operating profitability $($OP$)$ is $10\%,$ and its capital requirement $($CR$)$ is $70\%.$ Do not round intermediate calculations. Enter your answers in millions. For example, an answer of $$1$ million should be entered as $1,$ not $1,000,000.$ Round your answers to two decimal places.

What are the projected sales in Years $1$ and $2?$

Sales in Year $1$: $

million

Sales in Year $2$: $

million

What are the projected amounts of net operating profit after taxes $($NOPAT$)$ for Years $1$ and $2?$

NOPAT for Year $1$: $

million

NOPAT for Year $2$: $

million

What are the projected amounts of total net operating capital $($OpCap$)$ for Years $1$ and $2?$

OpCap for Year $1$: $

million

OpCap for Year $2$: $

million

What is the projected FCF for Year $2?$

$

million