Sora Industries has 65 million outstanding shares, $127 million in debt, $59 million in cash, and the following projected free cash flow for the next four years: Year 0 1 2 3 4 C Earnings and FCF Forecast ($ million) 1 Sales 2 Growth vs. Prior Year 3 Cost of Goods Sold 4 Gross Profit 5 Selling, General, & Admin 6 Depreciation 7 EBIT 8 Less: Income Tax at 40% 5 Selling, General, & Admin. (103.2) (109.4) (114.9) (93.6) (7.0) 6 Depreciation (7.5) (9.0) (9.5) 7 EBIT 53.8 59.6 62.1 65.2 8 Less: Income Tax at 40% (21.5) (23.8) (24.8) (26.1) 9 Plus: Depreciation 7.0 7.5 9.0 9.5 10 Less: Capital Expenditures (7.7) (10.0) (9.9) (10.4) 11 Less Increase in NWC (6.3) (8.6) (5.6) (4.9) 12 Free Cash Flow 25.3 24.6 30.8 33.3 FEED a. Suppose Sora's revenue and free cash flow are expected to grow at a 5.2% 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 S 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? The stock price for this case when COGS increases, is $ 433.0 COLLE W 468.0 8.1% (313.6) 154.4 (93.6) (7.0) 53.8 (21.5) 516.0 547.0 10.3% 6.0% (345.7) (366.5) 170.3 180.5 (103.2) (109.4) (7.5) (9.0) 59.6 62.1 (23.8) (24.8) 574.3 5.0% (384.8) 189.5 (114.9) (9.5) 65.2 (26.1)
Sora Industries has 65 million outstanding shares, $127 million in debt, $59 million in cash, and the following projected free cash flow for the next four years: Year 0 1 2 3 4 C Earnings and FCF Forecast ($ million) 1 Sales 2 Growth vs. Prior Year 3 Cost of Goods Sold 4 Gross Profit 5 Selling, General, & Admin 6 Depreciation 7 EBIT 8 Less: Income Tax at 40% 5 Selling, General, & Admin. (103.2) (109.4) (114.9) (93.6) (7.0) 6 Depreciation (7.5) (9.0) (9.5) 7 EBIT 53.8 59.6 62.1 65.2 8 Less: Income Tax at 40% (21.5) (23.8) (24.8) (26.1) 9 Plus: Depreciation 7.0 7.5 9.0 9.5 10 Less: Capital Expenditures (7.7) (10.0) (9.9) (10.4) 11 Less Increase in NWC (6.3) (8.6) (5.6) (4.9) 12 Free Cash Flow 25.3 24.6 30.8 33.3 FEED a. Suppose Sora's revenue and free cash flow are expected to grow at a 5.2% 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 S 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? The stock price for this case when COGS increases, is $ 433.0 COLLE W 468.0 8.1% (313.6) 154.4 (93.6) (7.0) 53.8 (21.5) 516.0 547.0 10.3% 6.0% (345.7) (366.5) 170.3 180.5 (103.2) (109.4) (7.5) (9.0) 59.6 62.1 (23.8) (24.8) 574.3 5.0% (384.8) 189.5 (114.9) (9.5) 65.2 (26.1)
Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
Related questions
Question
Don't copy the answer
Transcribed Image Text:Please answer part a and b if possible I will
upvote Thanks!
Sora Industries has 65 million outstanding shares, $127 million in debt, $59 million in cash, and the following projected free
cash flow for the next four years:
Year
0
1
2
3
4
C
Earnings and FCF Forecast ($ million)
1 Sales
468.0
2 Growth vs. Prior Year
8.1%
3
Cost of Goods Sold
(313.6)
4 Gross Profit
154.4
5 Selling, General, & Admin
(93.6)
6
Depreciation
(7.0)
7 EBIT
53.8
8 Less: Income Tax at 40%
(21.5)
5 Selling, General, & Admin.
(93.6) (103.2)
(109.4)
(114.9)
6 Depreciation
(7.0)
(7.5)
(9.0)
(9.5)
7 EBIT
53.8
59.6
62 1
65.2
8 Less: Income Tax at 40%
(21.5)
(23.8)
(248)
(26.1)
9 Plus: Depreciation
7.0
7.5
9.0
9.5
10 Less: Capital Expenditures
(7.7)
(10,0)
(9.9)
(10.4)
11 Less Increase in NWC
(6.3)
(8.6)
(5.6)
(4.9)
12 Free Cash Flow
L
25.3
24.6
30.8
33.3
a. Suppose Sora's revenue and free cash flow are expected to grow at a 5.2% 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 S
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?
The stock price for this case, when COGS increases, is $
433.0
COCTICED
516.0
10.3%
(345.7)
170.3
(103.2)
(7.5)
59.6
(23.8)
547.0
6.0%
(366.5)
180.5
(109.4)
(9.0)
62.1
(24.8)
574.3
5.0%
(384.8)
189.5
(114.9)
(9.5)
65.2
(26.1)
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 2 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.Recommended textbooks for you
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education