50% Los nutries standard, 1124 million in debt ss2 million in cand a toping protected to call tow to do not four years Year . 1 2 3 4 Earnings and FCF Forecast 1 Sales 4580 5160 547.0 5743 2 Growth vs. Prerar 81% 103 5.0% 3 Cost of Good 0136 (345 3665) 3848) 4 Gross Profit 1544 1703 1805 105 Sing General A. 1936) (1032) 01149 Decor 170 75 (0) 7 ET 390 62.1 Stencome Taxat 20% 652 (135) 1549) (155) (163) Pus Deption 70 75 9.0 10 Colgendur 9.5 17.71 (500) 11 Loss in NWO 29 (10.4 163) 15.6 12 Free Cash Flow 33/4 336 40.1 Suceso and free howed to grow 35 yond year. She worage cost of capital is 13.0%what is the value of Sora stock based on this nom boot of good to be 60% ett fantasy 70% of how estimate of the value change? Reuters. Son cannot goodies of sales. However the general and are expenses from 20% of este kid you own collected Surse we come to be of sales heureusement 12% of starting in your 1 but all other assumptions are in what do you for this range will the last aconson's trechow in year 1) Success we can do yow beyond your wedge cost of capitais 13.09%, what is the value of Sors stock based on this motion