A 10-8 (similar to) Question Help Sora Industries has 66 million outstanding shares, 5122 million in debt, 543 million in cash, and the following projected free cash flow for the next four years Year 0 1 2 3 4 D Earnings and FCF Forecast (5 million) 1 Sales 433.0 468.0 516,0 5470 5743 2 Growth vs. Prior Year 8.1% 10.3% 6.0% 5.0% 3 Cost of Goods Sold (313.6) (345) (3665) (384.8) 4 Gross Profit 154.4 1703 180.5 189 5 5 Selling, Cerveral & Admin (93.6) (1032) (109.4) (114.9) 6 Depreciation (70) (75) (9.0) (9.5) EBAT 596 621 652 Libra 8 Less Income Tax 40% (215) (238) (248) (261) Dunarii 70 76 a. Suppose Sorals revenue and free cash flow are expected to grow at a 5.7% rate beyond year for Sora's weighted average cost of capital is 11.0%, what is the Calcul vahes of Sexa stock based on this information? SOUTCA The stock ice for this case in C] (Round to the nearest cent.) 538 an 96 Study hes Anication 7 ERAT 538 56 621 852 Income Tax 40% (215) (23) (248) 9 Deprecision 75 9.0 195 Le Capitales (77) 11 ONNO (100) 1991 (104) 163) 156) 12 Free Cash Flow 149 255 24 308 333 Suppo for andreashow are expected to grow at 5 yond year fout. Soms were cost of capital what is the va ofera o sonho bow of good was med to be uses cooods sold is day 70% of show the estimate of the stock verge c. Return to tono partido Sora tan mantan con of goods sold 67 How to firma de expert on 20th ceny a. Soraselworting to wormated to be 18 for come wel in year. Sonra haurement to 125 art in a ciptors who du This change wil have the largest on how in your a fine and a towed to grow 5. te beyond year for ons were conto capital to what we voor to betono Thick price for this dt A 10-8 (similar to) Question Help Sora Industries has 66 million outstanding shares, 5122 million in debt, 543 million in cash, and the following projected free cash flow for the next four years Year 0 1 2 3 4 D Earnings and FCF Forecast (5 million) 1 Sales 433.0 468.0 516,0 5470 5743 2 Growth vs. Prior Year 8.1% 10.3% 6.0% 5.0% 3 Cost of Goods Sold (313.6) (345) (3665) (384.8) 4 Gross Profit 154.4 1703 180.5 189 5 5 Selling, Cerveral & Admin (93.6) (1032) (109.4) (114.9) 6 Depreciation (70) (75) (9.0) (9.5) EBAT 596 621 652 Libra 8 Less Income Tax 40% (215) (238) (248) (261) Dunarii 70 76 a. Suppose Sorals revenue and free cash flow are expected to grow at a 5.7% rate beyond year for Sora's weighted average cost of capital is 11.0%, what is the Calcul vahes of Sexa stock based on this information? SOUTCA The stock ice for this case in C] (Round to the nearest cent.) 538 an 96 Study hes Anication 7 ERAT 538 56 621 852 Income Tax 40% (215) (23) (248) 9 Deprecision 75 9.0 195 Le Capitales (77) 11 ONNO (100) 1991 (104) 163) 156) 12 Free Cash Flow 149 255 24 308 333 Suppo for andreashow are expected to grow at 5 yond year fout. Soms were cost of capital what is the va ofera o sonho bow of good was med to be uses cooods sold is day 70% of show the estimate of the stock verge c. Return to tono partido Sora tan mantan con of goods sold 67 How to firma de expert on 20th ceny a. Soraselworting to wormated to be 18 for come wel in year. Sonra haurement to 125 art in a ciptors who du This change wil have the largest on how in your a fine and a towed to grow 5. te beyond year for ons were conto capital to what we voor to betono Thick price for this dt
