Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Sora Industries has 69 million outstanding shares, $126 million in debt, $56 million in cash, and the following projected free cash flow for the next

image text in transcribed
image text in transcribed
Sora Industries has 69 million outstanding shares, $126 million in debt, $56 million in cash, and the following projected free cash flow for the next four years: Year 0 1 2 3 . Earnings and FCF Forecast (5 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) (3665) (384.8) 4 Gross Profit 154.4 170.3 180.5 189.5 5 Selling, General, & Admin (93.6) (1032) (1094) (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) G D Dancariotinn 7 75 G a. Suppose Sora's revenue and free cash flow are expected to grow at a 3.6% rate beyond year four. If Sora's weighted average cost of capital is 14.0%, what is the value of Sora stock based on this information? The stock price for this case is $ (Round to the nearest cent) O 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) (56) (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 3.6% rate beyond year four. If Sora's weighted average cost of capital is 14.0%, 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 con 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 your 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 tree cash flow in year 1.) a. Suppose Sora's revenue and free cash flow are expected to grow at a 3.6% rate beyond year four. Il Sora's weighted average cost of capital is 14,0%, what is the value of Sora stock based on this information? The stock price for this case is $ (Round to the nearest cent.) Sora Industries has 69 million outstanding shares, $126 million in debt, $56 million in cash, and the following projected free cash flow for the next four years: Year 0 1 2 3 . Earnings and FCF Forecast (5 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) (3665) (384.8) 4 Gross Profit 154.4 170.3 180.5 189.5 5 Selling, General, & Admin (93.6) (1032) (1094) (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) G D Dancariotinn 7 75 G a. Suppose Sora's revenue and free cash flow are expected to grow at a 3.6% rate beyond year four. If Sora's weighted average cost of capital is 14.0%, what is the value of Sora stock based on this information? The stock price for this case is $ (Round to the nearest cent) O 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) (56) (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 3.6% rate beyond year four. If Sora's weighted average cost of capital is 14.0%, 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 con 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 your 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 tree cash flow in year 1.) a. Suppose Sora's revenue and free cash flow are expected to grow at a 3.6% rate beyond year four. Il Sora's weighted average cost of capital is 14,0%, what is the value of Sora stock based on this information? The stock price for this case 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

More Books

Students also viewed these Finance questions

Question

Briefly define profit and loss.

Answered: 1 week ago