Sora Industries has 68 million outstanding shares, $130 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/2024/05/664960b2d79d9_914664960b25ebdd.jpg)
Transcribed Image Text:
Sora Industries has 68 million outstanding shares, $130 million in debt, $40 million in cash, and the following projected free cash flow for the next four years: a. Suppose Sora's revenue and free cash flow are expected to grow at a 4.1% rate beyond year four. If Sora's weighted average cost of capital is 11.0%, what is the value of Sora stock based on this information? b. Sora's cost of goods sold was assumed to be 67% of sales. If its cost of goods sold is actually 70% of sales, how would the estimate of the stock's value change? c. Return to the assumptions of part (a) and suppose Sora can maintain its cost of goods sold at 67% of sales. However, the firm reduces its selling, general, and administrative expenses from 20% of sales to 16% of sales. What stock price would you estimate now? (Assume no other expenses, except taxes, are affected.) d. Sora's net working capital needs were estimated to be 18% of sales (their current level in year zero). If Sora can reduce this requirement to 12% of sales starting in year 1, but all other assumptions are as in (a), what stock price do you estimate for Sora? (Hint. This change will have the largest impact on Sora's free cash flow in year 1.) Data table (Click on the following icon in order to copy its contents into a spreadsheet.) 0 1 2 3 4 1 Year 2 Earnings and FCF Forecast ($ 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) 59.58 62.11 65.16 (14.90) 53.84 (13.46) (15.53) (16.29) 7.00 (7.70) 7.50 9.00 9.50 (10.00) (9.90) (10.40) (6.30) (8.64) (5.58) (4.91) 33.38 33.55 40.10 43.055 - Sora Industries has 68 million outstanding shares, $130 million in debt, $40 million in cash, and the following projected free cash flow for the next four years: a. Suppose Sora's revenue and free cash flow are expected to grow at a 4.1% rate beyond year four. If Sora's weighted average cost of capital is 11.0%, what is the value of Sora stock based on this information? b. Sora's cost of goods sold was assumed to be 67% of sales. If its cost of goods sold is actually 70% of sales, how would the estimate of the stock's value change? c. Return to the assumptions of part (a) and suppose Sora can maintain its cost of goods sold at 67% of sales. However, the firm reduces its selling, general, and administrative expenses from 20% of sales to 16% of sales. What stock price would you estimate now? (Assume no other expenses, except taxes, are affected.) d. Sora's net working capital needs were estimated to be 18% of sales (their current level in year zero). If Sora can reduce this requirement to 12% of sales starting in year 1, but all other assumptions are as in (a), what stock price do you estimate for Sora? (Hint. This change will have the largest impact on Sora's free cash flow in year 1.) Data table (Click on the following icon in order to copy its contents into a spreadsheet.) 0 1 2 3 4 1 Year 2 Earnings and FCF Forecast ($ 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) 59.58 62.11 65.16 (14.90) 53.84 (13.46) (15.53) (16.29) 7.00 (7.70) 7.50 9.00 9.50 (10.00) (9.90) (10.40) (6.30) (8.64) (5.58) (4.91) 33.38 33.55 40.10 43.055 -
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
You are in the market for a new car and have narrowed your search down to two types: Car X costs $36,300, will last for four years, and will be worth $3,630 at the end of its useful life. It will...
-
Classification at costs, merchandising sector Home Entertainment Center (HEC) operates a large store in San Francisco. The store has both a video section and a music (compact disks and tapes)...
-
The Mann Corporation began operations in 2015.Information relating to the companys purchases of inventory and sales of products for 2015 and 2016 is presented below. Calculate the weighted-average...
-
How could Syd convince the board that a nepotism policy would protect the hospital and promote general goodwill and productivity?
-
On October 10, Joleen Vora applied for a $50,000 life insurance policy with Magnum Life Insurance Co.; she named her husband, Jay, as the beneficiary. Joleen paid the insurance company the first...
-
The Regal Cycle Company manufactures three types of bicycles a dirt bike, a mountain bike, and a racing bike. Data on sales and expenses for the past quarter follow: Total Dirt Bikes Mountain Bikes...
-
Yolo, Ltd. has a debt-equity ratio of 1.4. Its WACC is 9.8% and its cost of debt is 7.5%. The corporate tax rate is 35%.What is the companys cost of equity capital? What is the companys unlevered...
-
In order to provide good care for a culturally diverse patient population, it is important to gain some understanding of their ways of being (their belief systems, their traditions, their feelings...
-
1. A common saying in our culture is to "forgive and forget." Do you think that this is possible, and if so, is it desirable? Why, or why not? 2. Can anything be forgiven, in your view? Why or why...
-
6. (10 pts) The typical soda can is 2.5 inches in diameter and 4.5 inches high. You would think that the cans would be designed such that the total surface area is minimized, thus minimizing total...
-
1. What are the top qualities of an excellent lawyer? 2. What does the term amicus curiae mean according to law? 3. Tell us how you handle your caseload. 4. In case a judgement is not in your favour,...
-
Networking and Collaboration With Other Industry Segments ANSWER THE FOLLOWING QUESTIONS: 1. Hotels collaborate with a variety of companies. Choose a hotel in California that is connected to various...
-
Shortly after he graduated from college, Herb purchased a home for $40,000, taking title in his name. Herb was given a $10,000 gift from his father and he used the $10,000 as a down payment on a home...
-
Write a function that reads a Float24_t value: Float24_t float24_read(void) A legitimate float24 value string is of the form: "mantissabexponent" where the mantissa (m) and the exponent (e) may have...
-
Inventory Costing: Weighted Average Cost CORNERSTONE 6.6 Refer to the information for Cornerstone Exercise 6-20 above. The company uses a perpetual inventory system. \section*{Required:} Calculate...
-
Lower of Cost and Net Realizable Value} The accountant for Lahore Company prepared the following analysis of its inventory at yearend. \section*{Required:} 1. Compute the carrying value of the ending...
-
During 20x7, Dasbol Corporation engaged in two complex transactions to improve the businessselling off a division and retiring bonds. The company has always issued a simple single-step income...
![Mobile App Logo](https://dsd5zvtm8ll6.cloudfront.net/includes/images/mobile/finalLogo.png)
Study smarter with the SolutionInn App