Sora Industries currently has 60 million outstanding shares, $120 million in debt and $40 million in...

Sora Industries currently has 60 million outstanding shares, $120 million in debt and $40 million in excess cash. Sales in the recently concluded financial year was $433 million. They are projected to grow at 8.4% next year, and from the second year onwards, at 5% per year. Furthermore, you are given that in the last financial year, Sora’s

Cost of goods sold was 70% of sales,
Selling, general and administrative expenses were 20% of sales,
Depreciation was 1.5% of sales
Net fixed assets were 22.5% of sales
NOWC was 18% of sales.

Assume these ratios remain constant forever, except that COGS will be 68% of sales in each year moving forward. If the tax rate for the firm is 40%, and the WACC is 10%. What is the stock price of Sora Industries using the FCF model?

Solutions

Expert Solution

Please give thumbs up. It will help me.

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

Sora Industries has 60 million outstanding shares, $ 120 million in debt, $ 40 million in...

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: Year 0 1 2 3 4 Earnings and FCF Forecast ($ million) 1 Sales 433.0 468.0 516.0 547.0 574.3 2 Growth vs. Prior Year 8.1% 10.3% 6.0% 5.0% 3 Cost of Goods Sold (313.6) (345.7) (366.5) (384.8) 4 Gross Profit 154.4 170.3 180.5 189.5 5 Selling, General, & Admin. (93.6) (103.2)...

Sora Industries has 60 million outstanding shares, $ 120 million in debt, $ 40 million in...

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. Year 0 1 2 3 4 Earning & FCF Forecast ($millions) 1 Sales 433 468 516 547 574.3 2 Growth vs. Prior Year 8.1% 10.3% 6.0% 5.0% 3 Cost of Goods Sold (313.6) (345.7) (366.5) (384.8) 4 Gross Profit 154.4 170.3 180.5 189.5 5 Selling, General & Admin. (93.6) (103.2)...

Sora Industries has 6060 million outstanding shares, $ 120$120 million in debt, $ 40$40 million in...

Sora Industries has 6060 million outstanding shares, $ 120$120 million in debt, $ 40$40 million in cash, and the following projected free cash flow for the next four years: Year 0 1 2 3 4 Earnings and FCF Forecast ($ million) 1 Sales 433.0 468.0 516.0 547.0 574.3 2 Growth vs. Prior Year 8.1% 10.3% 6.0% 5.0% 3 Cost of Goods Sold (313.6) (345.7) (366.5) (384.8) 4 Gross Profit 154.4 170.3 180.5 189.5 5 Selling, General, & Admin. (93.6) (103.2)...

Sora Industries has 60 million outstanding shares, $122million in debt, $53 million in cash, and the...

Sora Industries has 60 million outstanding shares, $122million in debt, $53 million in cash, and the following projected free cash flow for the next four years: Year 0 1 2 3 4 Earnings and FCF Forecast ($ million) 1 Sales 433.0 468.0 516.0 547.0 574.3 2 Growth vs. Prior Year 8.1% 10.3% 6.0% 5.0% 3 Cost of Goods Sold (313.6) (345.7) (366.5) (384.8) 4 Gross Profit 154.4 170.3 180.5 189.5 5 Selling, General, & Admin. (93.6) (103.2) (109.4) (114.9) 6...

Sora Industries has 60 million outstanding shares, $121 million in debt, $51 million in cash, and...

Sora Industries has 60 million outstanding shares, $121 million in debt, $51 million in cash, and the following projected free cash flow for the next four years: Year 0 1 2 3 4 Earnings and FCF Forecast ($ million) 1 Sales 433.0 468.0 516.0 547.0 574.3 2 Growth vs. Prior Year 8.1% 10.3% 6.0% 5.0% 3 Cost of Goods Sold (313.6) (345.7) (366.5) (384.8) 4 Gross Profit 154.4 170.3 180.5 189.5 5 Selling, General, & Admin. (93.6) (103.2) (109.4) (114.9)...

Sora Industries has 66 million outstanding shares, $124 million in debt, $60 million in cash, and...

Sora Industries has 66 million outstanding shares, $124 million in debt, $60 million in cash, and the following projected free cash flow for the next four years: Year 0 1 2 3 4 Earning & FCF Forecast ($millions) 1 Sales 433.0 468.0 516.0 547.0 574.3 2 Growth vs. Prior Year 8.1% 10.3% 6.0% 5.0% Cost of Goods Sold (313.6) (345.7) (366.5) (384.8) 4 Gross Profit 154.4 170.3 180.5 189.5 5 Selling, General...

Sora Industries has 60 million outstanding shares, $121 million in debt, $56 million in cash, and...

Sora Industries has 60 million outstanding shares, $121 million in debt, $56 million in cash, and the following projected free cash flow for the next four years: Year 0 1 2 3 4 Earnings and FCF Forecast ($ million) 1 Sales 433.0 468.0 516.0 547.0 574.3 2 Growth vs. Prior Year 8.1% 10.3% 6.0% 5.0% 3 Cost of Goods Sold (313.6) (345.7) (366.5) (384.8) 4 Gross Profit 154.4 170.3 180.5 189.5 5 Selling, General, & Admin. (93.6) (103.2) (109.4) (114.9)...

Sora Industries has 61 million outstanding shares, $130 million in debt, $60 million in cash, and...

Sora Industries has 61 million outstanding shares, $130 million in debt, $60 million in cash, and the following projected free cash flow for the next four years: Year 0 1 2 3 4 Earnings and FCF Forecast ($ million) 1 Sales 433 468 516 547 574.3 2 Growth vs. Prior Year 8.1% 10.3% 6.0% 5.0% 3 Cost of Goods Sold (313.6) (345.7) (366.5) (384.8) 4 Gross Profit 154.4 170.3 180.5 189.5 5 Selling, General, & Admin. (93.6) (103.2) (109.4) (114.9)...

Sora Industries has 63 million outstanding shares, $ 130 million in debt, $ 56 million in...

Sora Industries has 63 million outstanding shares, $ 130 million in debt, $ 56 million in cash, and the following projected free cash flow for the next four years LOADING... : a. Suppose Sora's revenue and free cash flow are expected to grow at a 4.9 % rate beyond year 4. If Sora's weighted average cost of capital is 10.0 % , what is the value of Sora's stock based on this information? b. Sora's cost of goods sold was...

Sora Industries has 66 million outstanding shares, $124 million in debt, $50million in cash, and the...

Sora Industries has 66 million outstanding shares, $124 million in debt, $50million in cash, and the following projected free cash flow for the next four years: Year 0 1 2 3 4 Earnings and FCF Forecast ($ million) 1 Sales 433.0 468.0 516.0 547.0 574.3 2 Growth vs. Prior Year 8.1% 10.3% 6.0% 5.0% 3 Cost of Goods Sold (313.6) (345.7) (366.5) (384.8) 4 Gross Profit 154.4 170.3 180.5 189.5 5 Selling, General, & Admin. (93.6) (103.2) (109.4) (114.9) 6...

Subjects