Sora Industries has 60 million outstanding shares, $120 million in debt, $40 million in cash, and...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Sora Industries has 60 million outstanding shares, $120 million in debt, $40 million in cash, and the following projected free cash flow for the next four years: a. Suppose Sora's revenue and free cash flow are expected to grow at a 5.0% rate beyond year four. If Sora's weighted average cost of capital is 10.0%, what is the value of Sora stock based on this information? b. Sora's cost of goods sold was assumed to be 67% of sales. If its cost of goods sold is actually 70% of sales, how would the estimate of the stock's value change? c. Return to the assumptions of part (a) and suppose Sora can maintain its cost of goods sold at 67% of sales. However, the firm reduces its selling, general, and administrative expenses from 20% of sales to 16% of sales. What stock price would you estimate now? (Assume no other expenses, except taxes, are affected.) d. Sora's net working capital needs were estimated to be 18% of sales (their current level in year zero). If Sora can reduce this requirement to 12% of sales starting in year 1, but all other assumptions are as in (a), what stock price do you estimate for Sora? (Hint. This change will have the largest impact on Sora's free cash flow in year 1.) Data table (Click on the following icon in order to copy its contents into a spreadsheet.) 1 Year 2 Earnings and FCF Forecast ($ million) 3 Sales 4 Growth Versus Prior Year 5 Cost of Goods Sold 6 Gross Profit 7 Selling, General, and Administrative 8 Depreciation 9 EBIT 10 Less: Income Tax at 25% 0 433.0 2 3 4 59.6 468.0 516.0 547.0 574.30 8.1% 10.3% 6.0% 5.0% (313.6) (345.7) (366.5) (384.78) 154.4 170.3 180.5 189.52 (93.6) (103.2) (109.4) (114.86) (7.0) (7.5) 53.8 (9.0) 62.1 (9.50) 65.16 (13.5) (14.9) (15.5) (16.29) 11 Plus: Depreciation 7.0 7.5 9.0 9.50 12 Less: Capital Expenditures (7.7) (10.0) (9.9) (10.41) 13 Less: Increase in NWC (6.3) (8.6) (5.6) (4.91) 14 Free Cash Flow 33.38 33.55 40.10 43.055 - X Sora Industries has 60 million outstanding shares, $120 million in debt, $40 million in cash, and the following projected free cash flow for the next four years: a. Suppose Sora's revenue and free cash flow are expected to grow at a 5.0% rate beyond year four. If Sora's weighted average cost of capital is 10.0%, what is the value of Sora stock based on this information? b. Sora's cost of goods sold was assumed to be 67% of sales. If its cost of goods sold is actually 70% of sales, how would the estimate of the stock's value change? c. Return to the assumptions of part (a) and suppose Sora can maintain its cost of goods sold at 67% of sales. However, the firm reduces its selling, general, and administrative expenses from 20% of sales to 16% of sales. What stock price would you estimate now? (Assume no other expenses, except taxes, are affected.) d. Sora's net working capital needs were estimated to be 18% of sales (their current level in year zero). If Sora can reduce this requirement to 12% of sales starting in year 1, but all other assumptions are as in (a), what stock price do you estimate for Sora? (Hint. This change will have the largest impact on Sora's free cash flow in year 1.) Data table (Click on the following icon in order to copy its contents into a spreadsheet.) 1 Year 2 Earnings and FCF Forecast ($ million) 3 Sales 4 Growth Versus Prior Year 5 Cost of Goods Sold 6 Gross Profit 7 Selling, General, and Administrative 8 Depreciation 9 EBIT 10 Less: Income Tax at 25% 0 433.0 2 3 4 59.6 468.0 516.0 547.0 574.30 8.1% 10.3% 6.0% 5.0% (313.6) (345.7) (366.5) (384.78) 154.4 170.3 180.5 189.52 (93.6) (103.2) (109.4) (114.86) (7.0) (7.5) 53.8 (9.0) 62.1 (9.50) 65.16 (13.5) (14.9) (15.5) (16.29) 11 Plus: Depreciation 7.0 7.5 9.0 9.50 12 Less: Capital Expenditures (7.7) (10.0) (9.9) (10.41) 13 Less: Increase in NWC (6.3) (8.6) (5.6) (4.91) 14 Free Cash Flow 33.38 33.55 40.10 43.055 - X
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
Write the nodal equations for the networks in Figure. Using determinants, solve for the nodal vo ltages. R4 2 5 A R 1 R3 50 4 3 A
-
A car manufacturer claims that his car can accelerate from rest to 100 km/h in 8 s. The car's mass is 800 kg. (a) Assuming that this performance is achieved at constant power, determine the power...
-
John Baker, chief engineer of the Caribbean Bauxite Company Limited of Barracania in the West Indies, was making his final preparations to leave the island. His promotion to production manager of...
-
Recalculate Cost of Goods Manufactured (Learning Objective 5) Turn to Exhibit 2-15. If direct material purchases and freight-in were \(\$ 20,000\) rather than \(\$ 27,000\), what would be the cost of...
-
Record the following transactions for Redeker Co. in the general journal. 2014 May 1 Received a $9,000, 12-month, 10% note in exchange for Mark Chambers outstanding accounts receivable. Dec. 31...
-
Jessie Industries makes large waste storage bins and sells them for $ 1 5 0 each. The manufacturing cost of each bin is as follows:Direct material$ 5 0 Direct labour$ 4 2
-
Ewing Natural Gas is a large energy company with headquarters in Dallas, Texas. The company offers a wide variety of energy products and has annual revenues of approximately $50 billion. Because of...
-
Homework 9 Jan. 1 Beginning inventory Mar. 14 Purchased July 30 Purchased Units available for sale Cost of goods available for sale ts Skipped eBook Ask Print ferences Saved 85 units 300 units $15.00...
-
Edward owns a hunting store that supplies most items needed in the wilderness. Currently, Edward sells bows and arrows and sells an average of one bow a month that costs an average of $250. If they...
-
1. The national view holds that long-term expansion of potential GDP due to _______ will determine ________ A. economic adjustments; cyclical unemployment B. government spending; aggregate demand C....
-
A company issues $769241 worth of 15-year bonds with semi-annual coupons atj2=9.32%p.a. The bonds are priced to yieldj2=6.31%p.a. Determine the issue price per $100 unit. a.$89.53 b.$128.92 c.$75.94...
-
Hyland Enterprises produces widgets. Budgeted production is 260,000 units per month, and the standard direct labor requirement to make this amount of widgets is 4,000 hours. All overhead is allocated...
-
From Pacific Bank, preauthorized bank service charges and loan and mortgage payments were taken from the chequing account as follows: Bank service charges Mortgage ($350.00 interest and $100.00...
-
Byron Inc. reported a taxable and accounting loss of $ 130,000 for Y4. Its pre-tax accounting income for the last two years was as follows: Y2 $60,000 Y3 80,000 The amount that Byron reports as a net...
-
You continue to work in the corporate office for a nationwide convenience store franchise that operates nearly 10,000 stores. The per- store daily customer count (i.e., the mean number of customers...
-
Service firm joint costing Graves Learning Services provides a learning service center to students who want to improve their academic performance. The four service programs currently offered are...
-
Joint product decisions The Pearly Waters Perfume Company manufactures various qualities of perfumes and colognes. One popular line of colognes includes three products that result from a joint...
-
Joint product decision analysis The Maplewood Products Company manufactures three wood treatment products in a joint production process. Each product has certain finish and preservative properties...
Study smarter with the SolutionInn App