Sora Industries has 62 million outstanding shares, $130 million in debt, $51 million in cash, and the following projected free cash flow for the next four years: Year Earnings and FCF Forecast ($ 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% 0 433.0 1 468.0 8.1% (313.6) 154.4 (93.6) (7.0) 53.8 (21.5) 2 516.0 10.3% (345.7) 170.3 (103.2) (7.5) 59.6 (23.8) 3 547.0 6.0% (366.5) 180.5 (109.4) (9.0) 62.1 (24.8) 4 574.3 5.0% (384.8) 189.5 (114.9) (9.5) 65.2 (26.1) a. Suppose Sora's revenue and free cash flow are expected to grow at a 5.6% 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? The stock price for this case is $ (Round to the nearest cent.)

The Indy Company experiences the following annual incomes over the last five years: $60,000, $70,000, $110,000, $150,000, $160,000. A firm like Indy Company commands a 13% discount rate and has a long term growth rate of 3% considering the capitalization of earnings method. Using a non-weighted earnings model, what is the approximate value of the firm (rounded)?

Use the table for the question(s) below. FCF Forecast (S million) Year Sales 1 270 12.5% 27.00 (5.40) Less Increase in NWC (12% of Change in Sales) 3.60 Free Cash Flow 18.00 Growth versus Prior Year EBIT (10% of Sales) Less: Income Tax (20%) 0 240 OA. $46.15 B. $25.64 OC. $12.82 D. $23.07 2 290 7.4% 29.00 5.80 2.40 20.80 • 3 310 6.9% 31.00 6.20 2.40 22.40 4 325.5 5.0% 32.55 6.51 1.86 2418 Banco Industries expect sales to grow at a rapid rate over the next three years, but settle to an industry growth rate of 7% in year 4. The spreadsheet above shows a simplified pro forma for Banco Industries. If Banco industries has a weighted average cost of capital of 11%, $30 million in cash, $60 million in debt, and 18 million shares outstanding, which of the following is the best estimate of Banco's stock price at the start of year 1?

Puckett Products is planning for $3 million in capital expenditures next year. Puckett's target capital structure consists of 60% debt and 40% equity. If net income next year is $2 million and Puckett follows a residual distribution policy with all distributions as dividends, what will be its dividend payout ratio? Round your answer to two decimal places.

A company reports the following for the prior year: $1.6 million in sales $1 million in total assets $160, 000 in net income $800, 000 in equity (at the beginning of this prior year) $520, 000 in current assets $480, 000 in fixed assets $48, 000 ir accounts payable $32,000 in accrued liabilities The company projects that the sales will grow at 30 % . Calculate the AFN or this company assuming 80% retention ratio. a. $134,425 b. $127,650 c. $109,600 d. $76,950

Last year Rocco Corporation's sales were $700 million. If sales grow at 6.0% per year, how large (in millions) will they be 8 years later?   a. $1,148.35 million     b. $1,036.00 million     c. $1,115.69 million     d. $742.00 million     e. $1,052.54 million

Edwards Construction currently has debt outstanding with a market value of $75,000. The company has a WACC of 10 percent. Tax rate is 20%. The company just released its EBIT of $8,750 for the preceding financial year (t = 0). What is the debt-to-value ratio if the company’s growth rate is 7 percent? Group of answer choices 0.23 0.3 0.21 0.7

Last year Rocco Corporation's sales were $650 million. If sales grow at 6.0% per year, how large (in millions) will they be 8 years later? O a. $977.36 million Ob. $689.00 million O c. $1,066.33 million Od. $962.00 million O e. $1,036.00 million

ces NoNuns Companies has a 21 percent tax rate and has $350 million in assets, currently financed entirely with equity. Equity is worth $37 per share, and book value of equity is equal to market value of equity. Also, let's assume that the firm's expected values for EBIT depend upon which state of the economy occurs this year, with the possible values of EBIT and their associated probabilities as shown below: State Probability of state Expected EBIT in state Recession 0.25 $ 5 million EBIT Average 0.55 $ 10 million Boom 0.20 $ 17 million The firm is considering switching to a 20-percent-debt capital structure, and has determined that it would have to pay an 8 percent yield on perpetual debt in either event. What will be the break-even level of EBIT? Note: Round intermediate calculations. Enter your answer in dollars not millions and round your final answer to the nearest whole dollar amount.

H3. Please show proper step by step calculation