Sera Industria militandosh 5120 milioni 50 inch and the following projected how for the next year and show are expected to grow 50% te beyond year's weighted average cost of capital is 100% What is the stocked on women os con el goods sold was to be 67% of the color grodowisy 70% of how would be imate of the stock value change? cum to the wins part suporte Sua can maktan s coul of goods sold of sales. However, now suppose Soraluces being general understorm 20% of stosos What dock price would you saw memes, except are ded) 4. So with a nerde werelated to be 18% of which is the current level in year or can reduce is requirement to 12of sales starting in year but the most What are do you smile for the change will have a large part on Sarath flow in year 1) Sep sevenue and schow speed to watase rate beyond year 4. So's weighted average cost of capital too, what has the role of Sora's stod based on this information? Thurock price for the case od to wedeces) congedol was mad to 67% scout of goods soldados owwe mat of the cock value change? The suck pics.ce when comes Pound to tus decimal places) 3. $12 Data table s stoc x 67% suppl ow? ated to t This (Click on the Icon located on the top-right corner of the data table below in order to copy its contents into a spreadsheet.) ld adm 0 1 2 3 4 1, but are exi 433.0 's stock to two e 67% Year Earnings & FCF Forecast (S million) Sales 2 Growth vs. Prior Year 3 Cost of Goods Sold 4 Gross Profit 5. Seling, General & Admin 6 Depreciation 7 EBIT 8 Less Income tax at 40% 9 Plus Depreciation 10 Less Capital Expenditures 11 Less: Increases in NWC 12 Free Cash Flow eases, 4680 516.0 5470 5743 8.1% 10.3% 60% 5.0% (313.6) (345,7) (3665) (384.8) 1544 170.3 180.5 1895 (936) (1032) (1094) (114.9) (7.0) (7.5) (9.0) (9.5) 53.8 59 6 621 65.2 (21.5) (238) (248) (261) 70 7.5 9.0 95 (7.7) (10.0) (9.9) (104) (63) (8.6) (5.6) (4.9) 25.3 246 30,8 33.3 Print Done Get more nei