Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

please give the right answers this time Sora Industries has 65 million outstanding shares S120 million in debt. $59 million in cash, and the following

please give the right answers this time
image text in transcribed
Sora Industries has 65 million outstanding shares S120 million in debt. $59 million in cash, and the following projected free cash flow for the next four years: (26.1) Year 0 1 2 3 4 Earnings and FCF Forecast (5 million) 1 Sales 4330 4680 516,0 5470 574.3 2 Growth vs. Prior Year 8.196 10.3% 6.0% 5.0% 3 Cost of Goods Sold (313.6) (3457) (366,5) (384.8) 4 Gross Profit 154.4 170.3 180.5 189.5 5 Solling, General, & Admin (93.6) (103.2) (109.4) (114.9) 6 Depreciation (70) (7.5) (9.0) (9.5) 7 EBIT 53.8 59.6 62.1 652 8 Less: Income Tax at 40% (215) (238) (248) 9 Plus: Depreciation 7.0 7.5 9.0 9.5 10 Loss: Capital Expenditures (7.7) (10,0) (9.9) (10.4) 11 Less. Increase in NWC (6.3) (8.6) (5.6) (4.9) 12 Free Cash Flow 25.3 24,6 30.8 a. Suppose Sora's revenue and free cash flow are expected to grow at a 4.4% rate beyond year four. Il Sora's weighted average cost of capital is 120%, what is the value of Sora stock based on this information? b. Sora's cost of goods sold was assumed to be 67% of sales. If its cost of goods sold is actually 70% of sales, how would the estimate of the stock's value change? c. Retum to the assumptions of part (a) and suppose Sora can maintain its cost of goods sold at 67% of sales. However, the fem reduces its selling, general, and administrative expenses from 20% of sales to 10% of sales. What stock price would you estimato now? (Assume no other expenses, except taxes, are affected.) d. Sora's net working capital needs were estimated to be 18% of sales (their current level in year 2010) Sora can reduce this requirement to 12% of sales starting in year 1, but all other assumptions are as in (a), what stock price do you estimate for Sora? (Hint: This change will have the largest impact on Sora's free cash flow in year 1.) 333

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

The Handbook Of Financing Growth

Authors: Kenneth H. Marks, Larry E. Robbins, Gonzalo Fernandez, John P. Funkhouser, D. L. Williams

2nd Edition

ISBN: 0470390158, 978-0470390153

More Books

Students also viewed these Finance questions