Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Sora Industries has 66 million outstanding shares, $122 million in debt, $43 million in cash, and the following projected free cash flow for the next

Sora Industries has 66 million outstanding shares, $122 million in debt, $43 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 433 468 516 547 574.3
2 Growth vs. Prior Year 0.081 0.103 0.06 0.05
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 25% (13.5) (14.9) (15.5) (16.3)
9 Plus: Depreciation 7 7.5 9 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 33.4 33.6 40.1 43.1

a. Suppose Sora's revenue and free cash flow are expected to grow at a 5.3%rate beyond year four. If Sora's weighted average cost of capital is 13.0%,

what is the value of Sora stock based on this information?

The stock price for this case is $ . (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 $ (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 $ __(Round to the nearest cent.)

d. Sora's networking 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 areas 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

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Economics Of Money Banking And Financial Markets

Authors: Frederic Mishkin

5th Edition

0134734203, 978-0134734200

More Books

Students also viewed these Finance questions

Question

What is the difference between a licensor and a licensee?

Answered: 1 week ago

Question

What are the attributes of a technical decision?

Answered: 1 week ago

Question

How do the two components of this theory work together?

Answered: 1 week ago