Sora Industries has 60 million outstanding shares, $123 million in debt, $51 million in cash, and the following projected free cash flow for the next four years: Year 0 1 2 3 4 Earnings and FCF Forecast ($ million) 1 Sales 433.0 2 Growth vs. Prior Year 468.0 8.1% (313.6) 154.4 516.0 10.3% (345.7) 170.3 547.0 6.0% (366.5) 180.5 3 Cost of Goods Sold 574.3 5.0% (384.8) 189.5 (114.9) 4 Gross Profit 5 Selling, General, & Admin. (93.6) (103.2) (109.4) 6 Depreciation (7.0) (7.5) (9.0) 62.1 (9.5) 65.2 7 EBIT 53.8 59.6 8 Less: Income Tax at 40% (21.5) (23.8) (24.8) (26.1) 9 Plus: Depreciation 7.5 9.0 9.5 7.0 (7.7) 10 Less: Capital Expenditures (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 33.3 a. Suppose Sora's revenue and free cash flow are expected to grow at a 4.1% rate beyond year four. If Sora's weighted average cost of capital is 11.0%, 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. Return to the assumptions of part (a) and suppose Sora can maintain its cost of goods sold at 67% of sales. However, the firm reduces its selling, general, and administrative expenses from 20% of sales to 16% of sales. What stock price would you estimate 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 zero). If 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 vou estimate for Sora? (Hint: This change will have the largest impact on Sora's free cash flow in year 1.) Sora Industries has 60 million outstanding shares, $123 million in debt, $51 million in cash, and the following projected free cash flow for the next four years: Year 0 1 2 3 4 Earnings and FCF Forecast ($ million) 1 Sales 433.0 2 Growth vs. Prior Year 468.0 8.1% (313.6) 154.4 516.0 10.3% (345.7) 170.3 547.0 6.0% (366.5) 180.5 3 Cost of Goods Sold 574.3 5.0% (384.8) 189.5 (114.9) 4 Gross Profit 5 Selling, General, & Admin. (93.6) (103.2) (109.4) 6 Depreciation (7.0) (7.5) (9.0) 62.1 (9.5) 65.2 7 EBIT 53.8 59.6 8 Less: Income Tax at 40% (21.5) (23.8) (24.8) (26.1) 9 Plus: Depreciation 7.5 9.0 9.5 7.0 (7.7) 10 Less: Capital Expenditures (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 33.3 a. Suppose Sora's revenue and free cash flow are expected to grow at a 4.1% rate beyond year four. If Sora's weighted average cost of capital is 11.0%, 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. Return to the assumptions of part (a) and suppose Sora can maintain its cost of goods sold at 67% of sales. However, the firm reduces its selling, general, and administrative expenses from 20% of sales to 16% of sales. What stock price would you estimate 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 zero). If 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 vou estimate for Sora? (Hint: This change will have the largest impact on Sora's free cash flow in year 1.)