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:
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66495f78185f0_59966495f7781a47.jpg)
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.) | 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? The stock price for this case is $ . (Round to the nearest cent.) 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 0 1 2 3 4 (9.0) (9.50) 433.0 468.0 516.0 547.0 574.30 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 59.6 62.1 65.16 (13.5) (14.9) (15.5) (16.29) 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 9 EBIT 10 Less: Income Tax at 25% 11 Plus: Depreciation 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.) | 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? The stock price for this case is $ . (Round to the nearest cent.) 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 0 1 2 3 4 (9.0) (9.50) 433.0 468.0 516.0 547.0 574.30 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 59.6 62.1 65.16 (13.5) (14.9) (15.5) (16.29) 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 9 EBIT 10 Less: Income Tax at 25% 11 Plus: Depreciation
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
Starting one month from now, you need to withdraw $210 per month from your bank account to help cover the costs of your university education. You will continue the monthly withdrawals for the next...
-
Multinational firms, differing risk, comparison of profit, ROI and RI. Zzwuig Multinational, Inc. has divisions in the United States, Germany, and New Zealand. The U.S. division is the oldest and...
-
What is entropy? Information systems staff often have a very high rate of turnover in their jobs. Is this a form of entropy in information systems? If so, how can concurrent auditing techniques be...
-
Explain consumer psychographic segmentation.
-
Vacation Destinations offers its employees the option of contributing up to 7% of their salaries to a voluntary retirement plan, with the employer matching their contribution. The company also pays...
-
b and c options are (stable and unstable) Consider the recursive relation X1+1= (a) Find all equilibrium points. Answer: X = and x = Note: For the choice between stable and unstable you have only one...
-
1. give the example methodology for project report of company 2. Using primary data with is give the company question and interview the company to get the information 3. using the secondary data to...
-
PopUp Company produces two types of toasters, basic and deluxe. For the current period, the company reports the following data: Basic Toaster Deluxe Toaster Volume 20,000 units 5,000 units Machine...
-
What are the major differences between job-order costing and process costing systems? Can you give me an example of a well-known company that might use job-order costing and an example of a...
-
Tern's Toys incurred $1,500 in production costs for the week. Work in process decreased by $100, and finished goods inventory increased by $500. What was the cost of jobs completed?
-
b) Use Iteration-substitution (chug and plug) method only to determine the running time complexity of the following recurrence relation (2x2.5-5) T(n) = 1; n = 1, T(n) = 2T(n-1) + n; n > 1 n = 1 T(n)...
-
A stock market crash refers to a sudden, severe, and widespread decline in the value of stocks traded on a stock exchange. These crashes often occur due to various factors, including economic...
-
Your answer is incorrect.Try again. Which type of secondary market provides the most efficient market for financial securities? A(n) broker market direct search market auction market dealer market...
-
Differentiate the following terms/concepts: a. Personality types and money attitudes b. Planners and avoiders c. Moderating and adapting to biases d. "Perfectible judges" and "incorrigible judges"
-
a. Better synchronization of cash inflows and outflows would allow the firm to keep its transactions balance at a minimum, and would therefore lower the target cash balance. b. Improved sales...
-
From an employer's standpoint, the defined benefit plan's major advantage is promotion of low employee turnover. The economic consequences of job-changing are not desirable under a defined benefit...
-
Ideally, the employee will choose the plan that provides the incremental cash flows (both costs and benefits) that maximize the employee's expected utility of consumption. However, there are many...
![Mobile App Logo](https://dsd5zvtm8ll6.cloudfront.net/includes/images/mobile/finalLogo.png)
Study smarter with the SolutionInn App