Sora Industries has 63 million outstanding shares, $123 million in debt, $54 million in cash, and the following projected free cash flow for the next four years

a. Suppose Sora's revenue and free cash flow are expected to grow at 3.5% rate beyond year 4. If Sora's weighted average cost of capital is 11.0% ,what is the value of Sora's 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. Let's return to the assumptions of part

(a )

and suppose Sora can maintain its cost of goods sold at 67% of sales. However, now suppose Sora 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 (which is their current level in year 0). If Sora can reduce this requirement to 12% of sales starting in year 1, but all other assumptions remain as in part

(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.)

a. Suppose Sora's revenue and free cash flow are expected to grow at a 3.5% rate beyond year 4. If Sora's weighted average cost of capital is 11.0% ,what is the value of Sora's stock based on this information?

View Table Below

Year 1 2 Earnings & FCF Forecast ($ million) 1 Sales 2 3 Cost of Goods Sold 4 5 Selling, General & Admin 6 7 8 Less: Income tax at 40% 9 Plus: Depreciation 10 Less: Capital Expenditures 433.0 468.0 516.0 547.0 574.3 8.1% 10.3% 6.0% 5.0% (313.6) (345.7) (366.5) (384.8) 154.4 170.3 80.5 189.5 (93.6) (103.2) (109.4) (114.9) (7.0)(7.5)(9.0)(9.5) 65.2 (21.5)(23.8) (24.8) (26.1) 9.5 (7.7) (10.0 (9.9) (10.4) (6.3)(8.6)(5.6)(4.9) 33.3 Growth vs. Prior Year Gross Profit Depreciation EBIT 53.8 59.6 62.1 7.0 7.5 9.0 Less: lncreases in NWC 12 Free Cash Flow 25.3 24.6 30.8 Year 1 2 Earnings & FCF Forecast ($ million) 1 Sales 2 3 Cost of Goods Sold 4 5 Selling, General & Admin 6 7 8 Less: Income tax at 40% 9 Plus: Depreciation 10 Less: Capital Expenditures 433.0 468.0 516.0 547.0 574.3 8.1% 10.3% 6.0% 5.0% (313.6) (345.7) (366.5) (384.8) 154.4 170.3 80.5 189.5 (93.6) (103.2) (109.4) (114.9) (7.0)(7.5)(9.0)(9.5) 65.2 (21.5)(23.8) (24.8) (26.1) 9.5 (7.7) (10.0 (9.9) (10.4) (6.3)(8.6)(5.6)(4.9) 33.3 Growth vs. Prior Year Gross Profit Depreciation EBIT 53.8 59.6 62.1 7.0 7.5 9.0 Less: lncreases in NWC 12 Free Cash Flow 25.3 24.6 30.8