Year FCF Forecast ($ million) 0 Sales 240 Growth vs. Prior Year EBIT (10% of Sales) Less: Income Tax (37%) Less: Increase in NWC (12% of Change in Sales) Free Cash Flow 1 270 12.5% 27.00 (9.99) 3.6 13.41 2 290 7.4% 29.00 10.73 2.4 15.87 3 310 6.9% 31.00 11.47 325.5 5.0% 32.55 12.44 1.86 18.65 2.4 17.13 Banco Industries expect sales to grow at a rapid rate over the next three years, but settle to an industry growth rate of 4% in year 4. The spreadsheet above shows a simplified pro forma for Banco Industries. If Banco industries has a weighted average cost of capital of 12%, $40 million in cash, $80 million in debt, and 18 million shares outstanding, which of the following is the best estimate of Banco's stock price at the start of year 1? .... O A. $9.04 OB. $4.52 OC. $16.28 OD. $8.14