0 Up votes0 Down votes

0 views9 pages1s ctf

Apr 27, 2017

© © All Rights Reserved

PDF, TXT or read online from Scribd

1s ctf

© All Rights Reserved

0 views

1s ctf

© All Rights Reserved

- FFL SMU Finance For Law .sample Exam With Solution
- Crown Case
- Rosario Acero SA Case Study
- financial mgmt
- Paper 08
- Ultimate - TTWO - 36N Capital
- 4q_non-gaap
- Weighted Average Cost of Capital
- 7I Important Questions With Solution of FM Covering 50 Marks 8C70248A
- Management Question Bank
- Q42015WebsiteFinal_000
- Equity Research Methodology 102308
- Bud Aggmet
- assAs
- 1Q17 Earnings Release
- Contract Procurement Management Report
- Untitled
- PM 0012.docx
- Rosario Final
- Corporate Finance Project

You are on page 1of 9

Question 1

Everest Limited has the following projected cash flows to equity and cash

flows to the firm over the next five years:

CF to Interest CF to

Year Equity (1 - tax) Firm

1 120.00 30.00 150.00

2 126.00 31.50 157.50

3 132.30 33.08 165.38

4 138.92 34.73 173.64

5 145.86 36.47 182.33

Terminal

Value 2,125.40 3,719.45

(The terminal value is the value of the equity or firm at the end of year 5.)

Everest Limited has a cost of equity of 11% and a cost of capital of 7.5%.

a. What is the value of the equity?

b. What is the value of the firm?

Solution to Q1

a. Use cost of equity to discount CF to Equity to determine the equity value:

= 120/(1+.11) + 126/(1+.11)^2 + 132.3/(1 +.11)^3 + 138.92/(1+.11)^4

+(145.86+2125.40)/(1+.11)^5 = 1,746.50 [1 point]

= 150/(1+.075)^1 + 157.5/(1.075)^2 + 165.38/(1.075)^3 +

173.64/(1.075)^4 + (182.33 + 3719.45)/ (1.075)^5 = 3,256.78 [1 point]

Question 2

Suppose risk free rate (Rf) = 8%. Expected market return (Rm) = 12%

Beta for Stock XYZ = 1.4

What is the required rate of return on Stock XYZ?

1

Solution to Q2

Apply CAPM

Required rate of return (Rxyz) = Rf + beta * (equity risk premium)

Equity risk premium = Rm Rf = 4%

Rxyz = 8% + 1.4 * 4% = 13.6% [1 point]

Question 3

Basin Mining Companys ore reserves are being depleted, and its costs of

recovering a declining quantity of ore are rising each year. As a result, the

companys earnings and dividends are declining at 10% per year. If D0 =

$5. R = 11%, what is the value of Basin Minings stock?

Solution to Q3

Use Gordon Constant Growth Model

D1 = D0 * (1 + g)

G = -10%

Therefore, D1 = 5 * (1 -.1) = 4.5

Question 4

Under what circumstances does growth destroy value?

Solution to Q4

If the ROIC is below the require rate of return, growth destroys value [1

point]

Question 5

You bought a share of Company ABC that paid a dividend of $2 last year.

You expect the dividend to grow at 5% per year for the next 3 years, and you

plan to hold the stock for 3 years, then to sell it.

a. What is the expected dividend for the next 3 years, i.e. D1, D2, and

D3, note that D0 = $2

b. If the appropriate discount rate is 10%, and the first dividend will

occur 1 year from now, what is the present value of the dividend stream?

only dividend

2

c. If the expected price of the stock is $48.62 three years from now (P3 =

$48.62), what is the present value of the expected stock price at a discount

rate of 10%? only stock price

d. If you plan to buy the stock, hold it for 3 years, and then sell it for

$48.62, what is the most you should pay for it?

e. Use the Gordon Growth Model to calculate the present value of the

stock. Assume that growth is at a constant of 5%.

Solution to Q5

a. D1 = $2 * 1.05 = $2.1 ; D2 = $2 * 1.05^2 = 2.21; D3 = $2 * 1.05^3

=2.32 [0.5 point]

b. PV = 2.1/1.1 + 2.21/1.1^2 + 2.32/1.1^3 = 1.91 + 1.82 + 1.74 = 5.47

c. PV = P3/(1.1)^3 = 48.62/1.1^3 = 36.53 [0.5 point]

d. PV of dividend stream and sale proceeds = 5.47 + 36.53 = $42; [0.5

point] therefore you should not pay more than $42 for the stock to

achieve a 10% required rate of return

e. PV = D1 / (r g) = 2.1 / (.10 -.05) = $42 [0.5 point]

Question 6

a. Suppose Sunset Chemical Companys management conducts a study and

concludes that, if Sunset expands its consumer products division (which is

less risky than its primary business, industrial chemicals), the firms beta

will decline from 1.1 o 0.9. However, consumer products have a somewhat

lower profit margin, and this will cause Sunsets growth rate in earnings and

dividends to fall from 7% to 6%. Should management make the change?

Assume the following:

Rm = 11%; Rf = 7.5%; D0 = $2

b. Assume all the facts as given in part a, except the one about changing beta

coefficient. By how much would the beta have to decline to justify the

expansion?

Solution to Q6

Equity Risk Premium = Rm Rf = 3.5%

Before expanding the consumer products division:

3

Cost of equity = Rf + beta * ERP = 7.5% + 1.1 * 3.5% = 11.35%

Value per share before change = D1 /(r g) = 2.14 / (.1135 - .07) = 49.20

Where D1 = D0 * (1 +g) = 2.14

Cost of equity = 7.5% + 0.9 * 3.5% = 10.65%

New D1 = d0 * (1 + .06) = 2.12

Value after expansion = 2.12 / (.1065 - .06) = 45.59

Management should not make the change as it would lead to a decline in

value, from 49.20 to 45.59 [1 point]

To justify the expansion, the beta has to decline further so that it will lead to

a lowering of the required rate of return, resulting in a price of $49.20 or

higher.

First calculate the cost of equity to result in a value of 49.20

D1 = 2.12

49.20 = 2.12 / (r - .06) solve for r

r = 2.12/49.20 + .06 = 10.31%

cost of equity should not exceed 10.31%

then calculate the beta that will result in a cost of equity of 10.31%

10.31% = 7.5% + Beta * 3.5%

Solve for Beta

Maximum beta = (.1031 - .075)/. 035 = 0.8029

Beta has to fall to 0.8029 or lower in order to justify the expansion

[1 point]

Question 7

The Exhibit below presents the income statement and reorganized

balance sheet for Image Co, an $800 million consumer products

company.

a. Determine the operating profit after tax for year 1. Assume a

tax rate of 25 percent.

b. Determine Free Cash Flow to Firm (FCFF) for year 1.

c. Determine Free Cash Flow to Equity (FCFE) for year 1.

4

EXHIBIT ImageCo: Income Statement and Reorganized Balance Sheet

Amount in $ million

1 Accounts payable has been netted against inventory to determine operating working

capital.

Solution to Q7

a. Operating profit after tax for year 1 = 126 * (1 -.25) = 94.5 [0.5

point]

property and equipment = Net Cap Ex

= 94.5 (73.6 70.1) (460.3 438.4) = 69.1 [1 point]

5

c. FCFE for year 1= Net income increase in WC net increase

in P&E + net increase in Debt = 82.5 3.5 21.9 + 10 = 67.1

[1 point]

Question 8

Summit Company paid dividends per share of $3.56 last year, and dividends

are expected to grow 2.5% a year forever. The stock has a beta of 0.90, the

Treasury bond rate is 3.3%, and the expected return of the market is 8%

b. What is the value per share, using the Gordon Growth Model?

c. The stock is trading for $85 per share. What would the growth rate in

dividends have to be to justify this price?

a. Equity Risk Premium = 8% - 3.3% = 4.7% [0.5 point] not talking about a single equity

= 7.53%

Value per share = D1/ (r g) = 3.649 / (.0753 - .025) = 72.54 [1 point]

Where D1 = D0 * (1 + g) = 3.56 * (1 + .025) = 3.649

3.56 * ( 1 + g) = 85 * (.0753 g)

85g + 3.56g = 6.4 3.56

g = 3.21% [1 point]

END

6

Assignment #1 Detailed Explanation of Question 7b and 7c

Definition of FCFF:

FCFF = EBIT(1-t) - (Capital Expenditures - Depreciation) -

Change in non-cash Working Capital

Add (Capital Expenditures): ?

Subtract (Depreciation and Disposal): 42.0

Ending balance: 460.3

CAPEX = 460.3 438.4 +42.0 = 63.90

Therefore (Capital Expenditures - Depreciation) = Net CAPEX =

63.90 42.0 = 21.90

beginning and ending balances of Property and Equipment to

calculate the Net CAPEX = 460.3 438.4 = 21.90

Increase in non-cash Working Capital will tie up cash.

1

7c. Determine Free Cash Flow to Equity (FCFE) for year 1

Definition of FCFE

FCFE = Net Income - (Capital Expenditures - Depreciation) -

Change in non-cash Working Capital - (Principal Repaid - New

Debt Issued)

Debt:

Add (New Debt Issued): ?

Subtract (Principal Repaid): ?

Ending balance: 210.0

Repaid = 210.0 200.0 = 10.0

positive cashflow to Equity. Conversely, a net decrease in debt is a

negative cashflow to Equity.

as is the case in our example. Debt to Invested Capital:

1 Year: 210/533.9 = 0.3933

equity (60.67%).

2

FCFE can now be expressed as:

FCFE = Net Income - (1- d)(Net Capex) - (1- d) (Increase in WC)

= 67.09

- FFL SMU Finance For Law .sample Exam With SolutionUploaded byAaron Goh
- Crown CaseUploaded byandreas ling
- Rosario Acero SA Case StudyUploaded by__myself
- financial mgmtUploaded byRamasubramanian Venkateswaran
- Paper 08Uploaded bySumitas
- Ultimate - TTWO - 36N CapitalUploaded byAnonymous Ht0MIJ
- 4q_non-gaapUploaded byvsri1984
- Weighted Average Cost of CapitalUploaded byMohammed Aldhoun
- 7I Important Questions With Solution of FM Covering 50 Marks 8C70248AUploaded byPoorna Lakshmi
- Management Question BankUploaded bymasharm
- Q42015WebsiteFinal_000Uploaded byDayo Idowu
- Equity Research Methodology 102308Uploaded byAmit Gajra
- Bud AggmetUploaded byMinivens
- assAsUploaded byMukesh Bisht
- 1Q17 Earnings ReleaseUploaded byFibriaRI
- Contract Procurement Management ReportUploaded byarchana2089
- UntitledUploaded byapi-167354334
- PM 0012.docxUploaded byTushar Ahuja
- Rosario FinalUploaded byDiksha_Singh_6639
- Corporate Finance ProjectUploaded byRoyal Projects
- Assignemnt of Chapter 3 FMRAUploaded byMustansar Ali
- EquityUploaded byWhy So Serious
- Socially Responsible FirmsUploaded bySam Sep A Sixtyone
- 82524203 Growth of Mnc s in IndiaUploaded byshehzanamujawar
- Valuation of Securities_ASSIGNMENTUploaded byNaga Nagendra
- April Meeting InformationUploaded byBrendaBrowning
- discounted cash flow-model for valuationUploaded byPCM Strescon
- Accounting for beginnerUploaded bymokokeren
- Lecture 05Uploaded byThilina Weliwita

- amul 2.Uploaded byRohith Thatchan
- Analysis DealUploaded byRohith Thatchan
- apple stUploaded byRohith Thatchan
- Berkshire - IntroUploaded byRohith Thatchan
- cee 2.docxUploaded byRohith Thatchan
- ValuationUploaded byRohith Thatchan
- 2sUploaded byRohith Thatchan
- Syllabus (1)Uploaded byRohith Thatchan
- Syndicate LoanUploaded byRohith Thatchan
- BritazUploaded byRohith Thatchan
- Brita 1Uploaded byRohith Thatchan
- Britannia_2.docUploaded byRohith Thatchan
- the 2013 CIMA GLOBAL BUSINESS CHALLENGEUploaded byCora Gonzales
- Hyperinflation in Germany PowerPointUploaded byRohith Thatchan
- Finova the Fpl(Events)Uploaded byRohith Thatchan
- Nism Eqty DerivativesUploaded byAshish Kudal
- NAFTAUploaded by113322
- Disaster Management 2Uploaded byRohith Thatchan
- Tata-Group analysisUploaded byRohith Thatchan
- Test Calendar FebUploaded byRohith Thatchan
- kurkureUploaded byRohith Thatchan
- parleUploaded byRohith Thatchan
- CIMA GBC Report - Case CrackersUploaded byRohith Thatchan
- gold importUploaded byRohith Thatchan
- mutual fundUploaded byRohith Thatchan

- example chart showing connections between beliefsv2Uploaded byapi-241413249
- 4024_w11_ms_11.pdfUploaded byNaveed Akram
- Thabo Mbeki's letter to Jacob Zuma regarding the ANC veteransUploaded byBruce Gorton
- Revisiting the Image of the City-Exploring the Importance of City SkylineUploaded byJawed Amir
- ESM Inert Support BallsUploaded byBamrung Sungnoen
- Armand V. FeigenbaumUploaded byMohammad Jaid Alam
- Slide Bonviva 1Uploaded byMaksum Pandelima
- 1. New Upload Function in MM17 and MASS Transaction _ SAP BlogsUploaded bynabigcs
- 07 OUMH2203_topic03.pdfUploaded byivodan
- Ancient IndiaUploaded byCristi Andrei
- CU-SIL DENTURE: CONSERVING THE REMAINING.Uploaded byIJAR Journal
- EOCQ_ans_6 biologyUploaded bySabQilah
- Azimuth AlUploaded byZhafrie Zharif
- Managing the Dairy Farm KPIUploaded byWellfro
- An Order for Liturgy - Diocese of Kuching Anglican Updated 21052012Uploaded byYves 이브 Lemat
- basant 1Uploaded byMian Faisal Mian Faisal
- CoffinDEDU7001-3Uploaded byDaniel Alan
- Access Basics Crystal 080218Uploaded byGangana Ra
- O Rourke Bleurgh!Uploaded byramayana.lira2398
- Volume 2Uploaded bySaidin1015
- Cause and Effect DiagramsUploaded byMohammad Jaid Alam
- C.G. JUNG and MIRCEA ELIAD Priests Without SurplicesUploaded bymaryjk_99
- A Simplified Grammar of the JapaneseUploaded byJohnnyBoz
- We Exult in God Through Our Lord Jesus Christ (1)Uploaded byvasile_silion
- Userid Unit 02 Assessment (1)Uploaded byDilip Rathinakumar
- EN_ACS880_07_hw_rev_D_scrres.pdfUploaded bynalasekaran
- Heaven's Symphony - FREE PreviewUploaded byDestiny Image
- Study guideUploaded byBecky Lee
- New Microsoft PowerPoint PresentationUploaded bydivakar1995
- Soal Short Message & Advertisement Kls 9Uploaded byBibit Suprayogi

## Much more than documents.

Discover everything Scribd has to offer, including books and audiobooks from major publishers.

Cancel anytime.