Sora Industries has 64 million outstanding shares, $128 million in debt, $49 million in cash, and...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Sora Industries has 64 million outstanding shares, $128 million in debt, $49 million in cash, and the following projected free cash flow for the next four years: a. Suppose Sora's revenue and free cash flow are expected to grow at a 3.4% rate beyond year four. If Sora's weighted average cost of capital is 13.0%, what is the value of Sora stock based on this information? b. Sora's cost of goods sold was assumed to be 67% of sales. If its cost of goods sold is actually 70% of sales, how would the estimate of the stock's value change? c. Return to the assumptions of part (a) and suppose Sora can maintain its cost of goods sold at 67% of sales. However, the firm reduces its selling, general, and administrative expenses from 20% of sales to 16% of sales. What stock price would you estimate now? (Assume no other expenses, except taxes, are affected.) d. Sora's net working capital needs were estimated to be 18% of sales (their current level in year zero). If Sora can reduce this requirement to 12% of sales starting in year 1, but all other assumptions are as in (a), what stock price do you estimate for Sora? (Hint: This change will have the largest impact on Sora's free cash flow in year 1.) a. Suppose Sora's revenue this information? Data table 13.0%, what is the value of Sora stock based on (Click on the following icon in order to copy its contents into a spreadsheet.) The stock price for this cas 1 Year 0 1 2 3 4 b. Sora's cost of goods sol k's value change? 2 Earnings and FCF Forecast ($ million) The stock price for this cas 3 Sales 433.00 4 Growth Versus Prior Year c. Return to the assumption of sales to 16% of sales. W 5 Cost of Goods Sold 6 Gross Profit 468.00 516.00 547.00 574.30 8.1% 10.3% 6.0% 5.0% (313.56) (345.72) (366.49) (384.78) 154.44 170.28 180.51 189.52 (93.60) (103.20) (109.40) (114.86) (7.00) (7.50) (9.00) (9.50) g, general, and administrative expenses from 20% The stock price for this cas 7 Selling, General, and Administrative 8 Depreciation d. Sora's net working capit assumptions are as in (a), 9 The stock price for this cas P EBIT 10 Less: Income Tax at 25% 11 Plus: Depreciation 12 Less: Capital Expenditures 13 Less: Increase in NWC 14 Free Cash Flow 53.84 59.58 62.11 65.16 (13.46) (14.90) (15.53) (16.29) 7.00 7.50 9.00 9.50 (7.70) (10.00) (9.90) (10.40) (6.30) (8.64) (5.58) (4.91) 33.38 33.55 40.10 43.055 of sales starting in year 1, but all other ar 1.) Sora Industries has 64 million outstanding shares, $128 million in debt, $49 million in cash, and the following projected free cash flow for the next four years: a. Suppose Sora's revenue and free cash flow are expected to grow at a 3.4% rate beyond year four. If Sora's weighted average cost of capital is 13.0%, what is the value of Sora stock based on this information? b. Sora's cost of goods sold was assumed to be 67% of sales. If its cost of goods sold is actually 70% of sales, how would the estimate of the stock's value change? c. Return to the assumptions of part (a) and suppose Sora can maintain its cost of goods sold at 67% of sales. However, the firm reduces its selling, general, and administrative expenses from 20% of sales to 16% of sales. What stock price would you estimate now? (Assume no other expenses, except taxes, are affected.) d. Sora's net working capital needs were estimated to be 18% of sales (their current level in year zero). If Sora can reduce this requirement to 12% of sales starting in year 1, but all other assumptions are as in (a), what stock price do you estimate for Sora? (Hint: This change will have the largest impact on Sora's free cash flow in year 1.) a. Suppose Sora's revenue this information? Data table 13.0%, what is the value of Sora stock based on (Click on the following icon in order to copy its contents into a spreadsheet.) The stock price for this cas 1 Year 0 1 2 3 4 b. Sora's cost of goods sol k's value change? 2 Earnings and FCF Forecast ($ million) The stock price for this cas 3 Sales 433.00 4 Growth Versus Prior Year c. Return to the assumption of sales to 16% of sales. W 5 Cost of Goods Sold 6 Gross Profit 468.00 516.00 547.00 574.30 8.1% 10.3% 6.0% 5.0% (313.56) (345.72) (366.49) (384.78) 154.44 170.28 180.51 189.52 (93.60) (103.20) (109.40) (114.86) (7.00) (7.50) (9.00) (9.50) g, general, and administrative expenses from 20% The stock price for this cas 7 Selling, General, and Administrative 8 Depreciation d. Sora's net working capit assumptions are as in (a), 9 The stock price for this cas P EBIT 10 Less: Income Tax at 25% 11 Plus: Depreciation 12 Less: Capital Expenditures 13 Less: Increase in NWC 14 Free Cash Flow 53.84 59.58 62.11 65.16 (13.46) (14.90) (15.53) (16.29) 7.00 7.50 9.00 9.50 (7.70) (10.00) (9.90) (10.40) (6.30) (8.64) (5.58) (4.91) 33.38 33.55 40.10 43.055 of sales starting in year 1, but all other ar 1.)
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
The read-write head for a hand-held music player has a surface area of 0.04 mm. The head is held 0.04 m above the disk, which is rotating at a constant rate of 1800 rpm. Determine the torque T that...
-
The cable has a mass per unit length of 10 kg/m. Determine the shortest total length L of the cable that can be suspended inequilibrium. 8 m
-
A company's balance sheet at December 31, 2018, 2019, and 2020 and income statement for the years ended December 31, 2018, 2019, and 2020 include the data on pages \(168-169\) Requirements Use the...
-
Develop brief answers to each of the following questions: 1. What is one way a company can improve its earnings per share without improving its earnings or net income? 2. Why is comprehensive income...
-
The venture investors and founders of ACE Products, a closely held corporation, are contemplating merging the successful venture into a much larger diversified firm that operates in the same...
-
( 1 ) Required information [ The following information applies to the questions displayed below. ] Assume that Timberline Corporation has 2 0 2 3 taxable income of $ 2 7 8 , 0 0 0 for purposes of...
-
Now trace this series of who built on whos work. Who invented the laser printer? One of the winners of the ACM Turing Award (the closest that computer science has to a Nobel Prize) invented a...
-
Alan Industries manufactures wooden backyard playground equipment. Alan estimated $1,905,000 of manufacturing overhead and $2,120,000 of direct labor cost for the year. After the year was over, the...
-
Consider the following scenario: Jane has been arrested and charged with child endangerment, child neglect, and child physical abuse. Her 16 month old son was found alone at 9 pm at night with a rope...
-
If a person dies in a fire set by an arsonist, the death is: Ovoluntary manslaughter. second-degree murder. Ofirst-degree murder. O involuntary manslaughter.
-
Dan is evaluating a bond issued by Spark Ltd that has a face value of $1,000 and a coupon rate of 5% pa. The coupons are paid semi-annually. The bond has 10 years to maturity and 6.5% pa yield. If...
-
6. could you provide a non-finance example on regression? In particular, detail the process on how you conduct the regression and determine the significance of alpha and beta. 11. According to your...
-
Perhaps you have $ 1,000 you can save or invest right now . You also believe you can obtain at least a 5.5 % annual rate of return on this savings . If that works out what should your balance be at...
-
Analysis of the 'added value' achieved by an organisation will reveal how much has been contributed by each of its primary and support activities of porter's value chain. The objective of the...
-
Imagine you are the HR manager at a company, and a female employee came to you upset because she felt a male coworker was creating a hostile work environment by repeatedly asking her out on dates...
-
Determine whether the sequence of edges represents an Euler circuit in Multigraph 15: \(K ightarrow L ightarrow N ightarrow M ightarrow O ightarrow S ightarrow T ightarrow Q ightarrow U ightarrow P...
-
The trial balance for Kilda Services, Inc., at the end of July appears at the top of the opposite page. It does not balance because of a number of errors. Kildas accountant compared the amounts in...
-
Give an example of a pair of edges that could be duplicated to eulerize Multigraph 14. Use the graphs and multigraphs in Figure 12.354.
Study smarter with the SolutionInn App