adv. fine. man. chapter 18 problem

# adv. fine. man. chapter 18 problem - Chapter 18 In-Class...

• 6

This preview shows pages 1–6. Sign up to view the full content.

This preview has intentionally blurred sections. Sign up to view the full version.

This preview has intentionally blurred sections. Sign up to view the full version.

This preview has intentionally blurred sections. Sign up to view the full version.

This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Chapter 18 In-Class Practice Problems on FCF and FCFE Valuation 1) Consider a ﬁrm with year 0 free cash ﬂows (FCF) of \$106.77 million. Assume that these free cash ﬂows are a growing perpetuity, growing at a constant growth rate of 4% per year, forever. Assume that year 0 ended yesterday, and the year 1 free cash ﬂow is exactly one year away. Other information for the ﬁrm is as follows: Cost of Debt, R3 = 9%; Cost of Equity, R5 = 21%; Tax Rate = 35%; and the ﬁrm uses 33% debt and 67% equity in its capital structure. ____.————-— a) What is the appropriate discount rate at which the free cash ﬂows of the ﬁrm should be discounted to compute this ﬁrm’s value? b) What is the value of the ﬁrm? Solution for question 1 a) The appropriate discount rate to discount PCP and obtain ﬁrm value is the WACC. WACC = RS(SI(B+S))) + RB (Bl(B+S))(1—TC) WACC 21*0.67 + 9*0.33*(1— 0.35) = 16% b) Value of the Firm is the discounted PV of the FCFs, discounted at WACC. 0 106.77*(1.04) 106.77*(1.04)2 106.77*(1.04)3 I ------------------ ——| ------------------ --1 ------------------ --l ------------------ --| ------- we PV=? 1 2 3 4 [53(qabgu): debt 491 (516159)”3 7 €010”th V 106.77*(1.04) / (0.16 — 0.04) \$925.34 million. 2) Consider a ﬁrm with free cash ﬂows to equity (FCFE) of \$167.10 million, \$212.73 million, and \$92.05 million each year for years 1, 2, and 3, reSpectively. Assume that the ﬁrst free cash ﬂow to equity of \$167.10 million is exactly one year away from today. Assume also that after year 3 the FCFE of the ﬁrm grows at a constant rate of 7% each year forever. Other information for the ﬁrm is as follows: Cost of Debt, R3 = 10%; Cost of Equity, R5 = 18%; Tax Rate = 35%; and the firm uses 25% debt and 75% equity in its capital structure. a) What is the appropriate discount rate at which to discount the free cash ﬂows to equityoftheﬁrm? '___—_——' QS:QJ([email protected])% (\-TC) b) Whatis the shareholder value of the firm? _ Rs: 1% * 13 (Qm ‘92) Solution for Question 2 a) The appropriate discount rate to discount FCFE and obtain shareholder value is R3, the cost of equity. RS = 18% (given in the problem). 167.10 212.73 92.05 92.05*(1.07) b) I ------------------ --l ------------------ --| ------------------ --| ------------------ --l ------- "'9 PV:? 1 2 3 4 s .—. 167101018)1 + 212.73/(118)2 + 92.0510.le + [(92.05)*(1.07)/(0.18 — 0.07)]!(1.18)3 s = 141.61 + 152.78 + 56.02 + 544.97 \$895.38 million. a 3:. 757. UP \{L 3) Consider a ﬁrm with the following cash flows as of year 0: Sales \$800 million Cost of goods sold I 60% of Sales COhS * 1‘ QBOIOOO 1°00 Selling, General, & Admn. Expenses 10% of Sales 1 (50 m Depreciation 10% of Sales 80 m Capital Expenditures 10% of Sales 30 m Net Working Capital 2% of Sales (incurred for the ﬁrst time in year 0). lb r“ Tax Rate 35% {01.18 0 30113 [L \$351111 3% 250m 9500mow Chou“) qwuem‘ : C119 The Sales of the company is expected to grow at a 15% rate over the next year, and at a constant rate of 3% annually thereafter (i.e., Sales for year 1 would be 15% more than the previous year’s Sales, while Sales for years 2 and after would be 3% more than the previous year’s Sales). Compute the Free Cash Flows (FCF) to the ﬁrm at the end of years 1 through 3. Solution for question 3 ./’ Tax Rate 35.00% \ Year 1 Growth Rate in Sales 15.00% ‘4‘ ) Terminal (Year 2+) growth rate of "r 15 Q7.) Sales 3.00% (309 “(Aqu Year 0 Year 1 "-Year 2 Year 3 1, m Sales 800.00 920.00 947.60 976.03 - Cost of Goods Sold (60%) -— 480.00 552.00 _ 568.56 585.62 - Selling & Admin. Expenses (10%) " 80.00 92.00 -' 94.76 97.60 — Depreciation Expenses (10%) 4 80.00 92.00 94.76 97.60 f :\\ = EBIT 9: 160.00 184.00 189.52 195.21 EBIT*(1—Tax Rate) 104.00 119.60 € 123.19 126.88 + Depreciation J< 80.00 92.00 194.76 97.60 - Capital Expenditures (10%) ‘04 80.00 92.00 94.76 97.60 Net Working Capital (2%) " lb 16.00 18.40 18.95 19.52 — Increase in NWC ,. 16.00 2.40 I 0.55 0.57 = Free Cash Flow 88.00 117.20 122.64 126.32 @5590 \u \\ ' *\ “Q \ 3&3“ 1 D ‘ J . . XL r6.» ’le Q“ 4) Consider a firm with the following cash ﬂows as of year 0: Sales \$600 million Cost of goods sold 50% of Sales Selling, General, & Admn. Expenses 10% of Sales Depreciation 10% of Sales Interest Expenses \$100 million each year, forever, except year 2 when it’s \$107 million - enema; “Wed ~ Capltal Expendltures 10% of Sales m L m Sécmsed m Net Working Capital None Tax Rate 35% The Sales of the company is expected to grow at a 20% annual rate over the next year, and at a constant rate of 2% annually thereafter (that is, Sales for year 1 will be 20% more than the year 0’s Sales, while Sales for years 2 and after would be 2% more than the previous year’s Sales). Further, the company plans some additional borrowing of \$60 million in year 1, and would repay this in year 2. After year 2 there are no more additions or subtractions to the ﬁrm’s debt level. The ﬁrm’s total year 2 interest expense will be 107 million, while it will be \$100 million in all other years. What are the Free Cash Flows to Equity (FCFE) to the ﬁrm in years 1, 2, and 3? Solution for question 4 Tax Rate 35.00% ON Year 1 Growth Rate in Sales 20.00% 6" N; I, 4? Terminal (Year 2 on) growth rate in 01 Sales 2.00% <—- 9 “Ir £000 Yearo Year 1 Year-2 Year3 5’ r,__/ Net Sales 600.00 720.00 734.40 749.09 - Cost of Goods Sold (50%) _ 300.00 360.00 367.20 374.54 - Selling & Admin. Expenses (10%) 1 60.00 72.00 73.44 74.91 - Depreciation Expenses (10%) — 60.00 72.00 73.44 74.91 = EBIT = 180.00 216.00 220.32 224.73 - Interest Expenses - 100.00 (1004.00; 100.00 = Taxable Income ~: 80.00 116.00 113.32 124.73 - Taxes «7571'? ’— 28.00 40.60 39.66 43.65 = Net Income 3 52.00 75.40 73.66 81.07 +Deprecciation .3, 60.00 72.00 73.44 74.91 - Capex (10%) ~ 60.00 72.00 73.44 74.91 - Increase in NWC __ 0 ~— 0 0 0 + Increase in debt Ar 0 i 60 '60 0 = FCFE : 52 z: 135 : 14 81 u U .11— __ ...
View Full Document

• Spring '14
• VenkatSubramaniam

{[ snackBarMessage ]}

### What students are saying

• As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

Kiran Temple University Fox School of Business ‘17, Course Hero Intern

• I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

Dana University of Pennsylvania ‘17, Course Hero Intern

• The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

Jill Tulane University ‘16, Course Hero Intern