Sora Industries has 68 million outstanding shares, $130 million in debt, $44 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/2024/05/6649362b7b468_0266649362ae7b3a.jpg)
Transcribed Image Text:
Sora Industries has 68 million outstanding shares, $130 million in debt, $44 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 5.5% 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 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 5.5% 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 $ (Round to the nearest cent.) 1 Year 0 1 2 3 4 2 Earnings and FCF Forecast ($ million) 3 Sales 433.00 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% 11 Plus: Depreciation 12 Less: Capital Expenditures 13 Less: Increase in NWC 14 Free Cash Flow 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) 53.84 (13.46) 59.58 (14.90) 62.11 65.16 (15.53) (16.29) 7.00 (7.70) 7.50 (10.00) (6.30) (8.64) 9.00 (9.90) (5.58) (4.91) 9.50 (10.40) 33.38 33.55 40.10 43.055 Sora Industries has 68 million outstanding shares, $130 million in debt, $44 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 5.5% 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 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 5.5% 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 $ (Round to the nearest cent.) 1 Year 0 1 2 3 4 2 Earnings and FCF Forecast ($ million) 3 Sales 433.00 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% 11 Plus: Depreciation 12 Less: Capital Expenditures 13 Less: Increase in NWC 14 Free Cash Flow 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) 53.84 (13.46) 59.58 (14.90) 62.11 65.16 (15.53) (16.29) 7.00 (7.70) 7.50 (10.00) (6.30) (8.64) 9.00 (9.90) (5.58) (4.91) 9.50 (10.40) 33.38 33.55 40.10 43.055
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
3) Sauseda Corporation has two operating divisions-an Inland Division and a Coast Division. The company's Customer Service Department provides services to both divisions. The variable costs of the...
-
When the accounts of Constantine Inc. are examined, the adjusting data listed below are uncovered on December 31, the end of an annual fiscal period. 1. The prepaid insurance account shows a debit of...
-
Amounts of the assets and liabilities of Torrance Associates Inc., as of December 31, 2020, are given as follows. Also included are revenue and expense figures for the year ended on that date...
-
Suppose you were creating a rose out of icing, assuming a Fibonacci sequence in the petals, how many petals would be in the row following a row containing 13 petals?
-
The Carlton Corporation has $5 million in earnings after taxes and 2 million shares outstanding. The stock trades at a P/E of 20. The firm has $4 million in excess cash. a. Compute the current price...
-
Fairfield Mortgage Company is a full - service residential mortgage company in the Atlanta area that operates in a very competitive market. The CEO, Richard Sissom, is concerned about operating costs...
-
31. D borrowed P100,000.00 from C. The loan is secured by a mortgage of T's lot. On due date, D was unable to pay. Accordingly, C foreclosed the mortgage on the lot and during the public auction, the...
-
On the American Arbitration Association website, referenced in Exhibit 19.1, can you also find information about mediations? Is there a form that provides for mediation by the AAA? What are the...
-
What document must the defendant file if the defendant wants to remove an action to federal court?
-
How might the level of uncertainty surrounding an information system affect the approach taken to assessing its feasibility?
-
What is the procedure for substituting parties during the course of a pending lawsuit?
-
What are the bases on which the feasibility of an information system should be assessed? What bases are the most important from an audit perspective?
-
A random sample of n = 77 data items hasx = 105 and s = 24. What is the 80% confidence interval estimate of ?
-
Sundial Technologies produces and sells customized network systems in New Brunswick. The company offers a 60-day, all software and labor-and an extra 90-day, parts-only- warranty on all of its...
-
Describe the constraints on providing useful information. LO9
-
Discuss the three principles that are used to measure and record business transactions. LO10
-
Identify the four assumptions that underlie accounting. LO9
![Mobile App Logo](https://dsd5zvtm8ll6.cloudfront.net/includes/images/mobile/finalLogo.png)
Study smarter with the SolutionInn App