Question
Sora Industries has 64 million outstanding shares, $120 million in debt, $58 million in cash, and the following projected free cash flow for the next
Sora Industries has
64
million outstanding shares,
$120
million in debt,
$58
million in cash, and the following projected free cash flow for the next four years:
Year | 0 | 1 | 2 | 3 | 4 |
| ||
Earnings and FCF Forecast ($ million) | ||||||||
1 | Sales | 433.0 | 468.0 | 516.0 | 547.0 | 574.3 | ||
2 | Growth vs. Prior Year | 8.1% | 10.3% | 6.0% | 5.0% | |||
3 | Cost of Goods Sold | (313.6) | (345.7) | (366.5) | (384.8) | |||
4 | Gross Profit | 154.4 | 170.3 | 180.5 | 189.5 | |||
5 | Selling, General, & Admin. | (93.6) | (103.2) | (109.4) | (114.9) | |||
6 | Depreciation | (7.0) | (7.5) | (9.0) | (9.5) | |||
7 | EBIT | 53.8 | 59.6 | 62.1 | 65.2 | |||
8 | Less: Income Tax at 40% | (21.5) | (23.8) | (24.8) | (26.1) | |||
9 | Plus: Depreciation | 7.0 | 7.5 | 9.0 | 9.5 | |||
10 | Less: 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 | 33.3 |
a. Suppose Sora's revenue and free cash flow are expected to grow at a
4.9%
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 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
4.9%
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?
The stock price for this case is
$nothing.
(Round to the nearest cent.)
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?
The stock price for this case, when COGS increases, is
$nothing.
(Round to the nearest cent.)
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.)
The stock price for this case, when selling, general, and administrative costs decrease, is
$nothing.
(Round to the nearest cent.)
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 you estimate for Sora?
(Hint:
This change will have the largest impact on Sora's free cash flow in year 1.)
The stock price for this case, when working capital needs are reduced, is
(Round to the nearest cent.)
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started