Please help me to figure out this problem, thanks! PS: I cant put into one image.

I tried but it shows my answer is not correct.

lina xu BUS241 Fall 2018 Wang 915AM Homework: Chapter 10 Homework core: 0 of 1 pt 10-8 (similar to) Sora Industries has 60 million outstanding shares, $125 million in debt, $50 million in cash, and the following projected free cash flow for the next four years 3 of 5 (4 complete) Year Earnings and FCF Forecast (3 million) Sales 2 Growth vs. Prior Year 3 Cost of Goods Sold 4330 468.0 516.0547.0574.3 5.0% (3136) (3457) (36.5) (3848) 189 5 93.6) (1032) (1094) (114.9) 81% 103% 60% 154.4 170.3 180. (7.5) Gross Proft 5 Selling, General, & Admin 7.0) (9.0 7 EBIT 8 Less: inoome Tax at 40% 3 50.6 62.1 66.2 (21.) (238) (24.8) (26.1) 70 75 Question Help P 10-8 (similar to) ESIT 538 $98165.2 9 Plus Depreciaion 1 Less Capital Expenditures 11 Less Inorease in NWwC 2 Free Cash Flow 7.0 (77) 7.5 (10.00 8.6) 9) (5.6) (104) 253 246 308 33.3 is140%, whats tho value of Sora stck based on this informaton? sson, ION of pods sold-assumed to be ers of-.racost of poos sco, s actaly 70% of sales, how acuid te esin-ofhestors me charge, e Reem tor, assurpders of t