WUF Homework: Chapter 10 Homework Save Score: 0 of 1 pt 3 of 5 (4 complete HW Score: 80%, 4 of 5 pts P 10-8 (similar to) Question Help Sora Industries has 61 million outstanding shares. $129 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 (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 1703 180.5 189,5 5 Selling, General, & Admin (93.6) (1032) (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: Danrnciation 704 75 90 25 Inco 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 9.0%, what is the value of Sora stock based on this information? The stock price for this case is $5.56 (Round to the nearest cont.) Enter your answer in the answer box and then click Check Answer 3 Check Answer Clear An parts remaining HW Score: 80%, 4 of 5 P 10-8 (similar to) Question Help 8 Less: Income Tax at 40% (21.5) (23.8) (248) (26.1) 9 Plus: Depreciation 7.0 7.5 9.0 9.5 10 Less: Capital Expenditures (77) (10.0) (9.9) (10.4) 11 Less: Increase in NWC (63) (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 5,3% rate beyond year four. If Sora's weighted average cost of capital is 9.0%, 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 18% of sales. What stock price would you estimate now? (Assume no other expenses, except taxes, are affected.) d. Sora's not 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 6.3% rate beyond year four. If Sora's weighted average cost of capital in 9,0%, what is the value of Sora stock based on this information? The stock price for this catoles (Round to the nearest cont.) Enter your answer in the answer box and then click Check Answer parts remaining Clear All Chuck Artw
