Professional Documents
Culture Documents
Prices of bonds with lower coupons are more sensitive to interest rate changes than prices of bon
Statement II is wrong. Zero coupon bonds have no current yield.
Statement III is wrong. Zero coupon bonds will have the same YTM as a coupon bond of the same maturity and risk.
2E Years 1 - 4
Cost savings $200,000
Incremental Dep $100,000
Incremental EBIT $100,000
Tax $32,000
Incremental NI $68,000
0 1 2 3 4
OCF $168,000 $168,000 $168,000 $168,000
Initial Investment -$400,000
Investment in NOWC -$21,000 $21,000
NSV of equipment $40,800
Net Cash Flow -$421,000 $168,000 $168,000 $168,000 $229,800
NPV: $62,806.14
3A 15% 0 1 2 3
-$125,000 $90,000 $90,000 $90,000
NPV = $80,490
-$150,000 $X $X
PV of cost = -$130,435
PV0 of 2 year annuity of $X = $210,925
PV1 of 2 year annuity of $X = $242,564
Find $X using calculator:
N= 2
I/Y = 15%
PV = $242,564
cpt PMT = $149,204.94
4 C Statement I is wrong. Projects might have non-conventional cashflows thus making IRR method unreliable.
Statement II is wrong. A Payback Period can exist since the payback period is calculated using nominal cashflows and n
Statement III is wrong. The discounted payback period method requires an arbitrarily set limit. Hence, this could result in
Statement IV is correct. The crossover rate is the point where the two NPV profiles intersect, meaning that the NPVs of t
𝑃_0=𝐷_1/(𝑟−𝑔)
5E
D0 = $3.50
D1 = $3.68
P0 = $73.50
6 C Find the YTM of the current bond.
Calc input:
N: 6
PMT: 40
FV: 1000
PV: -1112.03
cpt I/Y: 2.00%
YTM: 4.00%
The coupon rate of the new bond issued at par will be the same as the YTM of the current bond.
7C Calc input:
N: 12
PMT: 50
FV: 1000
PV: -1199.08
cpt I/Y: 3.00%
YTM: 6.00%
(𝐷×(1.05))/(13.51%−5%)
TV3 =
= 12.3384 D
$20.12
discounted by 3 periods
20.12=13.3384𝐷/ 〖 1.1351 〗 ^3
Therefore,
➔ D = $2.21
ROE = 18.75%
RR = 70.00%
SGR = 15.11%
10 E Choice A is wrong because decision should be made based on comparison between IRR and required return and not the
Choice B is wrong because since there is a crossover point, it means that at lower discount rates, Project Spirit has the h
Choice C is wrong because these are mutually exclusive projects hence you cannot choose both.
Choice D is wrong because you are not told the required returns of both projects.
Choice E is correct because you would need the required return (and the NPV) in order to make the decision.
12 B 14%
0 1 2 3 4
-$200,000 $100,000 $100,000 $100,000 $100,000
NPV = $91,371.23
14%
0 1 2 3 4
$X $100,000 $100,000
PV of $100,000 Cashflows = $126,705.18
To be indifferent,
$91,371.23=$126,703.18−$𝑋/ 〖 1.14 〗 ^2
$X = $45,920.00
14 A Choice A is correct because an increase in systematic risk means the discount rate will increase, resulting in a l
Choice B is wrong because the NPV decreases.
Choice C is wrong because IRR does not change.
Choice D is wrong because IRR does not change.
Choice E is wrong because the NPV decreases.
15 A Statement I is wrong because an increase in A/R means an investment in NOWC, which will result in a cash OUTflow.
Statement II is wrong because interest tax shield is a financial item while we only consider operating items.
Statement III is correct because increase in NOWC is a cash outflow.
Statement IV is wrong because changes in NOWC will result in cash flows and the timing of these flows will impact the N
Statement V is wrong because an increase in depreciation expense will result in an incremental depreciation tax shield,
16 B Statement I is wrong because a PI of 1.5 means that the project has a positive NPV, which means that the discount rate
Statement II is correct because for a postive discount rate, the discounted payback period will be higher than the paybac
Statement III is wrong because given PI of 1.5, the intrinsic value of the project = $2.2m x 1.5 = $3.3m and the NPV = $3
17 E All the choices are correct (refer to slide 25-27 & 41 of Lecture 7).
18 C Choice A is wrong because a reduction in dividend payout ratio means more funds are retained by the company resultin
Choice B is wrong because if PM increases, then more funds will be available for the company.
Choice C is correct because a reduction in reliance on A/P means the company would need more external funds
Choice D is wrong because the company still has slack to absorb incremental sales without the need for external funds.
EFN = $19,801.33
20 E Choice A is wrong because if market interest rate declines, the YTM will decline and price of the bond will increase (from
Choice B is wrong because each coupon will be 12% x $1,000/2 = $60 only.
Choice C is wrong because the final payment will be $1,060.
Choice D is wrong because if the market interest rate was 12.5%, this is higher than the YTM of 12%, meaning that the b
Choice E is correct because the bond sells at par. This means YTM = coupon rate.
Choice A is wrong because the final payment of the outstanding bond is $1,020.
Choice B is wrong because the YTM will be the same since they are of the same risk and the same term.
Choice C is wrong because the coupon rate of the new bond will be 7.8% since the new bond sells at par.
Choice D is wrong because the prices of bonds will change over time since the term reduces.
Choice E is correct
Choice A is wrong because stock price will grow based on dividend growth rate.
Choice B is correct.
Choice C is wrong because Stock Y will have the higher systemtic risk since it has the higher required return.
Choice D is wrong because you are not told the risk-free rate to compare. Alternatively, since Stock Y has a significantly
23 A Discount = 1%
Period rate = 1.0101%
Discount period = 15 days
Credit Period = 45 days
Credit - Discount Period = 30 days
Number of periods = 12.1667
EAR of discount = 13.007%
cpt PV = $962.38
25 D g = 5%
0 1 2 3 4
CFFA 20 -15 30 31.5
TV3 = 1050
Total Cashflows: 20 -15 1080
method unreliable.
d using nominal cashflows and not discounted cashflows.
limit. Hence, this could result in a differrent decision with the NPV method.
sect, meaning that the NPVs of the two projects are the same.
R and required return and not the crossover rate.
unt rates, Project Spirit has the higher NPV than Project Valor. Hence we should use NPV decision rule to decide.
e will increase, resulting in a lower NPV. IRR will not change since it is only dependent on the cashflows and not the required retu
will result in a cash OUTflow.
er operating items.
ch means that the discount rate used must be less than the IRR of 18 percent.
od will be higher than the payback period.
x 1.5 = $3.3m and the NPV = $3.3m - $2.2m = $1.1m.
YTM of 12%, meaning that the bond will be a discount bond (price < $1,000).
2 B Choice A is true because a lower discount rate will make the PV of the coupons higher.
Choice B is false because prices of bonds with lower coupon payments will be more sensitive to interest rate ch
Choice C is true because bond prices and yields are inversely related.
Choice D is true because prices of bonds with longer maturities are more senstive to changes in interest rates.
Choice E is true because riskier bonds will have a higher YTM, which translates to a lower price.
3 B Choice A is wrong because a restrictive financing policy means a low amount of marketable securities (slide 22 of Lectur
Choice B is correct because cash and marketable securities will earn very little interest for the shareholders.
Choice C is wrong because having cash and marketable securities means the firm has liquid assets to pay liabilities hen
Choice D is wrong because it faces a high level of opportunity costs since it could have earned higher interest rates if it h
Choice E is wrong because holding high amounts of liquid assets means a low level of shortage costs.
ROA = 21.82%
RR = 80%
IGR = 21.15%
EFN = -$180.00
cpt PV = $901.06
7D D1 = 0.212
Intrinsic Value = $10.60
8 E Statement I is wrong because the real rate of interest does not affect the slope of the term structure. It will only cause it t
Statement II is wrong because there is no credit risk premium in the term structure. The term structure is constructed usi
Statement III is wrong because inflation premium reflects the health of the economy in that if the economy is doing well,
9E Stock P D0 = $2
Stock Q D0 = $4
Stock P g = 5%
Stock Q g = 3%
Stock P required return = 12%
Stock Q required return = 10%
Stock P dividend yield = 7%
Stock Q dividend yield = 7%
Choice A is wrong because both stocks have the same dividend yield.
Choice B is wrong because Stock P has the higher growth rate, g, which is the same as the capital gains yield.
Choice C is wrong because Stock P has the higher required return, which means it has the higher beta with market equi
11 C
0 1 2 3
dividends $2
required return = 10.0% TV3 = $34.67
$36.67
12 D
0 1 2 3
dividends $2.50 $2.00 $1.60 $1.75
TV2 = $11.67
$13.27
This means 6 semi-annual periods. Hence the bond will mature in 3 years.
0 1 2 3
OCF $120,000 $120,000 $120,000
Initial Investment -$325,000
Investment in NOWC $10,000
NSV
tax rate @ 34%
NPV = $7,807.42
Things to note:
1. The Change in NOWC is negative. This means that it will be an inflow at year 0 when shown in the Cashflow Table. C
2. There is no need to calculate depreciation at all since OCF is already given in the question.
3. The NSV is already given as "after-tax" so there is no need to do any further calculation.
15 D IRR = 19.27%
16 B 12% 0 1 2 3
-$50,000 $80,000 $80,000 $80,000
NPV = $142,147
-$75,000 $X $X
PV of cost = -$66,964
PV0 of 3 year annuity of $X = $209,111
PV1 of 3 year annuity of $X = $234,204
Find $X using calculator:
N= 3
I/Y = 12%
PV = $234,204
cpt PMT = $97,510.63
17 D Project S Project L
0 -$8,000 -$11,500
1 $5,000 $4,000
2 $5,000 - $8,000 = -$3,000 $4,000
3 $5,000 $4,000
4 $5,000 $4,000
Things to note:
1. We need to repeat Project S at the end of Year 2 so as to fulfill the full 4 year contract.
2. The shirts will not be produced after 4 years, so we should not assume these projects can be repeated infinitely and h
18 B Statement I is wrong because the MIRR is affected by the required return rate that is used to compound or discount cash
Statement II is correct. We can observe from the NPV profile of projects with conventional cashflow patterns (refer to slid
Statement III is wrong because the Payback Period used nominal cash flows. A high discount rate could cause the proje
Statement IV is correct. This is seen in the example found on Slides 37 of Lecture 9.
19 C Choice A is not the best answer because the ease of understanding the NPV method does not mean it benefits the shar
Choice B is not the best answer because it describes the situation when NPV = 0.
Choice C is correct.
Choice D is not the best answer because the ease of calculating the NPV method does not mean it benefits the shareho
20 B Choice A is wrong because the incremental cash flows should be considered and not the whole $500,000 cash flow.
Choice B is correct.
Choice C is wrong because the incremental cash flows should be considered and not the current $350,000 cash flow.
Choice D is wrong.
21 C Choice A is wrong because a change in current assets will result in a change to NOWC, which is a relevant cash flow.
Choice B is wrong because a change in acounts payable will result in a change to NOWC, which is a relevant cash flow.
Choice C is correct because regular meeting fees are not incremental and are seen as a sunk cost/ irrelevant in
Choice D is wrong because changes to net working capital are relevant cash flows.
Choice A is wrong because stock price will grow based on dividend growth rate.
Choice B is correct.
Choice C is wrong because Stock G will have the higher systemtic risk since it has the higher required return.
Choice D is wrong because there is insufficient information to conclude if Stocks G and V belong in the same industry.
23 C Years 1 - 3
Cost savings $150,000
Incremental Dep $120,000
Incremental EBIT $30,000
Tax (32%) $9,600
Incremental NI $20,400
0 1 2 3
OCF $140,400 $140,400 $140,400
Initial Investment -$360,000
Investment in NOWC -$16,000 $16,000
NSV of equipment $16,320
Net Cash Flow -$376,000 $140,400 $140,400 $172,720
NPV: -$18,959.89
Calc input:
N: 16
PMT: 25
FV: 1000
PV: -937.19
cpt I/Y: 3.00%
YTM: 6.00%
Clown Company bond will have the same YTM of the Balloon Company bond since they have the same term and same
Calc input:
N: 16
PMT: 35
FV: 1000
I/Y: 3.00%
cpt PV $1,062.80
g = 4%
4
$2.08
4
$120,000
-$10,000
$10,000
$120,000
n shown in the Cashflow Table. Consequently, there is a negative cashflow at the end of the project.
$X
s can be repeated infinitely and hence we cannot use the EAA methodology.
3 B Since the question says that this is a one-time acquisition, we cannot use the EAA methodology.
Instead, we have to simply compare the two NPVs.
4 A Choice A is correct. The required return is the discount rate to calculate NPV. IRR relies only on the cashflows
Choice B is wrong because it's the exact opposite of Choice A!
Choice C is wrong because the Payback Period uses cumulative nominal cashflows.
Choice D is wrong because you can end up with multiple or no IRR for projects with non-conventional cashflows.
Choice E is wrong because AAR is derived by taking Average Net Income divided by Average Book Value of Assets.
5 D Choice A is true because the MIRR method will produce one negative cash flow at time period 0 and one positive cash
Choice B is true because the discount rate is used to compound positive cashflows to the terminal year and also used
Choice C is wrong because it does require the discount rate.
Choice D is therefore correct since A and B are both true.
Choice is wrong because C is not true.
7 C P/E ratio is the Price per share divided by the Earnings per share for the firm.
The price of a stock is positively related to the growth of the firm.
The price of a stock is negatively related to the discount rate since a higher discount rate will mean a lower PV of the f
The discount rate is the required return, which in turn will be determined by the risk of the stock. The higher the risk, th
Hence, the higher the risk of the stock, the lower the price of the stock. This means the P/E ratio will be negatively rela
Choice C is correct.
8 B g = 20% g = 10% g = 5%
12% 0 1 2 3
Dividends $1.0000 $1.2000 $1.3200 $1.3860
1.3860/(12%−5%)
TV2 =
= $19.80
Total CF2 = $21.12
Price = $17.91
9 D Multiple IRRs can occur if the cashflow pattern for the project is non-conventional, i.e., there are multiple sign changes
Choice D is correct.
11 E Choice A is wrong because entries that do not grow with sales and first projected at the same level. Also, RE changes
Choice B is true because the Percentage of Sales method first requires that we identify which entries on the balance s
Choice C is true because the Percentage of Sales method will allow us to create the pro-forma balance sheet, which w
Choice D is wrong because A is wrong.
Choice E is correct because both B and C are true.
12 D Since the price of the bond is above $1,000, this is a premium bond.
A premium bond will mean that the YTM is less than the Current Yield, which is less than the Coupon Rate (refer to Sl
Choice D is correct.
➔ Dividend = $3.00
➔ WACC = 9.5%
Note:
1. We do not need to multiple rd by (1 - tc) again because the 6% given is already after-tax.
18 E Choice A is wrong because a surprise increase to market interest rates will cause required returns for stocks to increa
Choice B is wrong because when market participants become more risk-averse, the SML steepens. This means requi
Choice C is wrong because higher compliance costs would translate to slower growth for the company, hence lower fu
Choice D is wrong because increase to the risk-free rate will result in the SML translating upwards, increasing required
Choice E is correct because a higher-than-expected growth rate will mean future cashflows will increase at a f
19 C Choice A is wrong because the final payment for Didi bond is $1,025.
Choice B is wrong because since the bond is a par bond (priced at $1,000), if rates remain the same next year, the pr
Choice C is correct because the Current Yield is calculated as Annual coupon divided by current Market price
Choice D is wrong because Alonso Bond will be a premium bond whereas Didi Bond is a par bond.
20 D To price Alonso Bond, we must first realize that the Didi Company bond has a YTM of 5%.
We can now use this yield to price Alonso Bond.
Price of Alonso Bond = $1,065.28
0 1 2 3 4
Dividends $0 $0 $0 $3
3.18/(12.7%−6%)
TV4 =
= $47.46
Price = $31.28
24 C Pro-forma Income Statement
Years 1 - 3
Sales $150,000
Cost Savings $100,000
Depreciation Expense $120,000
EBIT $130,000
Taxes (34%) $44,200
Net Income $85,800
OCF = $205,800
0 1 2 3
OCF $205,800 $205,800 $205,800
Initial Investment Outlay -$360,000
Investment in NOWC -$25,000 $25,000
NSV $26,400
Net Cash Flow -$385,000 $205,800 $205,800 $257,200
Since the crossover rate is negative, this means that for any positive required returns, one project is preferred over the
We can observe that Project A has the higher y-intercept for the NPV profile and it also has the greater IRR. This mea
Hence, Project A will always be preferred for any positive discount rate.
Choice D is correct.
5
-$160
5 6 7
-$120 -$120 -$120
only on the cashflows and does not need the required return for its calculation.
entional cashflows.
Book Value of Assets.
0 and one positive cashflow at the terminal year.
inal year and also used to discount negative cashflows to time period 0.
evel. Also, RE changes based on the addition to RE from the pro-forma income statement.
entries on the balance sheet varies with sales and which do not.
balance sheet, which will then show us if we have a shortfall of funds.
Coupon Rate (refer to Slide 43 of Lecture 7).
hese bonds are premium bonds.
urns for stocks to increase, which then results in lower PV for future cash flows, i.e. lower stock price.
pens. This means required returns increase, translating to lower PV of future cashflows, i.e. lower stock price.
ompany, hence lower future cashflows, therefore lower price.
ards, increasing required returns for all stocks and thereby reducing PV of future cashflows, i.e. lower stock price.
ows will increase at a faster rate, therefore the PV of these cashflows will increase, i.e. higher stock price.
g = 6%
5
$3.18
18/(12.7%−6%)
ect is preferred over the other.
e greater IRR. This means that the NPV profile of Project A will always be above the NPV profile of Project B.