Logo
Home Study Material Contact Search
AI Chat FREE
  1. business
  2. finance
  3. zora industries has 62 million outstanding share,

Zora Industries has 62 million outstanding share, $124 million in debt, $43 million in cash,...

50.1K

Verified Solution

Question

Finance

image

Zora Industries has 62 million outstanding share, $124 million in debt, $43 million in cash, and the following projected free cash flow for the next four years. Suppose Sora's revenue and free cash flow are expected to grow at a 5.7% rate beyond year 4. If Sora's weighted average cost of capital is 12.0%, what is the per share value of Sora's stock based on this information? Year 0 1 2 3 4 Earning & FCF Forecast ($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 (93.6) (114.9) 5 Selling, General & Admin. 6 Depreciation (103.2) (7.5) (109.4) (9.0) (7.0) (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) 7 7.5 9 9.5 9 Plus: Depreciation 10 Less: Capital Expenditures (7.7) (10.4) (10.0) (8.6) (9.9) (5.6) 11 Less: Increases in NWC (6.3) (4.9) 12 Free Cash Flow 25.3 24.6 30.8 33.3 O $5.80 O $7.10 O $440.35 $558.70

Answer & Explanation Solved by verified expert
Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students