please help! thank you :)

Sora Industrie has to milion outstanding shares. 5124 milion nett, 47 million in cash, and the following projected free cash flow for the rest four years - Suppo sor's revenue and tree how to expected to grow 37% beyond year four of Swederge cost of capital is 140%, what the we of Sora stock based on this information? 1. Sera's con of goods sold was sumed to be 67 of goods sold in aduly 70% of sales, how would estimate of the stock's value change? 6. Return to the sumption of part in and one or maintain acest goods sold 07 How the form dus singer and administrative expenses to 2010 aw What would you evima mow me noteret expected] 4. Sore working careeds were sted to be sees here in your located to 125 of starting in years, but all other assumptions we wat ook as you estimate for Sors? (Hint. This change with the impact on to the chow hyr 1) 1. Support Sona's means and tech toward to 2 yond your tout bon's water is on what is the water orientation The price for the value of bord stock Dod on this from 20% of 67% of sales. If its cost of goods sold is actually 70% of sales, how would the estimate of the stock's value change? Ppose Sora penses, exd ated to be 1 Data table the largest - - X assumptions are expecte 3 4 sed on this in to the neares (Click on the following icon in order to copy its contents into a spreadsheet.) Year 0 1 2 Earnings and FCF Forecast ($ million) 1 Sales 433.0 468.0 516.0 2 Growth vs. Prior Year 8.1% 10.3% 3 Cost of Goods Sold (313.6) (345.7) 4 Gross Profit 154.4 170.3 5 Selling, General, & Admin. (93.6) (103.2) 6 Depreciation (7.0) (7.5) 7 EBIT 59.6 8 Less: Income Tax at 25% (13.5) (14.9) 9 Plus: Depreciation 7.0 7.5 10 Less: Capital Expenditures (7.7) (10,0) 11 Less: Increase in NWC (6.3) (8.6) 12 Free Cash Flow 33.4 336 547.0 6.0% (366.5) 180.5 (109.4) (9.0) 62.1 (15.5) 9.0 (9.9) (5.6) 40.1 574.3 5.0% (384.8) 189.5 (114.9) (9.5) 65.2 (16.3) 9.5 (10.4) (4.9) 43.1 53.8 Print Done Cla example Get more help Sora Industries has 60 million outstanding shares, $124 million in debt, $47 million in cash, and the following projected free cash flow f a. Suppose Sora's revenue and free cash flow are expected to grow at a 3.7% rate beyond year four. If Sora's weighted average cost 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 c. Return to the assumptions of part (a) and suppose Sora can maintain its cost of goods sold at 67% of sales. However, the firm redu would you estimate now? (Assume no other expenses, except taxes, are affected.) d. Sora's not working capital needs were estimated to be 18% of sales (their current level in year zero). If Sora can reduce this requirer estimate for Sora? (Hint: This change will have the largest impact on Sora's free cash flow in year 1.) a. Suppose Sora's revenue and free cash flow are expected to grow at a 3.7% rate beyond year four. If Sora's weighted average cost of The stock price for this case is $ (Round to the nearest cent.)