Fight Finance

Question 1  NPV

Jan asks you for a loan. He wants $100 now and offers to pay you back $120 in 1 year. You can borrow and lend from the bank at an interest rate of 10% pa, given as an effective annual rate.

Ignore credit risk. Remember:

### V_0 = \frac{V_t}{(1+r_\text{eff})^t} ###

Will you or Jan's deal?

Question 31  DDM, perpetuity with growth, effective rate conversion

What is the NPV of the following series of cash flows when the discount rate is 5% given as an effective annual rate?

The first payment of $10 is in 4 years, followed by payments every 6 months forever after that which shrink by 2% every 6 months. That is, the growth rate every 6 months is actually negative 2%, given as an effective 6 month rate. So the payment at ## t=4.5 ## years will be ## 10(1-0.02)^1=9.80 ##, and so on.

(a) $188.62

(b) $184.07

(c) $120.43

(d) $117.53

(e) $8.07

Question 71  CAPM, risk

Stock A has a beta of 0.5 and stock B has a beta of 1. Which statement is NOT correct?

(a) Stock A has less systematic risk than stock B, so stock A's return should be less than stock B's.

(b) Stock B has the same systematic risk as the market, so its return should be the same as the market's.

(c) Stock B has the same beta as the market, so it also has the same total risk as the market.

(d) If stock A and B were combined in a portfolio with weights of 50% each, the beta of the portfolio would be 0.75.

(e) Stocks A and B have more systematic risk than the risk free security (government bonds) so their return should be greater than the risk free rate.

Question 113  WACC, CFFA, capital budgeting

The US firm Google operates in the online advertising business. In 2011 Google bought Motorola Mobility which manufactures mobile phones.

Assume the following:

• Google had a 10% after-tax weighted average cost of capital (WACC) before it bought Motorola.
• Motorola had a 20% after-tax WACC before it merged with Google.
• Google and Motorola have the same level of gearing.
• Both companies operate in a classical tax system.

You are a manager at Motorola. You must value a project for making mobile phones. Which method(s) will give the correct valuation of the mobile phone manufacturing project? Select the most correct answer.

The mobile phone manufacturing project's:

(a) Unlevered CFFA should be discounted by Google's 10% WACC after tax.

(b) Unlevered CFFA should be discounted by Motorola's 20% WACC after tax.

(c) Levered CFFA should be discounted by Google's 10% WACC after tax.

(d) Levered CFFA should be discounted by Motorola's 20% WACC after tax.

(e) Unlevered CFFA by 15%, the average of Google and Motorola's WACC after tax.

Question 199  NPV, DDM, no explanation

A stock is expected to pay the following dividends:

Cash Flows of a Stock
Time (yrs)	0	1	2	3	4	...
Dividend ($)	0	6	12	18	20	...

After year 4, the dividend will grow in perpetuity at 5% pa. The required return of the stock is 10% pa. Both the growth rate and required return are given as effective annual rates.

What will be the price of the stock in 7 years (t = 7), just after the dividend at that time has been paid?

(a) 420.00

(b) 463.05

(c) 463.53

(d) 486.20

(e) 510.51

Question 291  CFFA

Find Scubar Corporation's Cash Flow From Assets (CFFA), also known as Free Cash Flow to the Firm (FCFF), over the year ending 30th June 2013.

Scubar Corp
Income Statement for
year ending 30th June 2013
	$m
Sales	200
COGS	60
Depreciation	20
Rent expense	11
Interest expense	19
Taxable Income	90
Taxes at 30%	27
Net income	63

Scubar Corp
Balance Sheet
as at 30th June	2013	2012
	$m	$m
Inventory	60	50
Trade debtors	19	6
Rent paid in advance	3	2
PPE	420	400
Total assets	502	458
Trade creditors	10	8
Bond liabilities	200	190
Contributed equity	130	130
Retained profits	162	130
Total L and OE	502	458

 

Note: All figures are given in millions of dollars ($m).

The cash flow from assets was:

(a) $40m

(b) $41m

(c) $54m

(d) $60m

(e) $74m

Question 537  PE ratio, Multiples valuation, no explanation

Estimate the French bank Societe Generale's share price using a backward-looking price earnings (PE) multiples approach with the following assumptions and figures only. Note that EUR is the euro, the European monetary union's currency.

• The 4 major European banks Credit Agricole (ACA), Deutsche Bank AG (DBK), UniCredit (UCG) and Banco Santander (SAN) are comparable companies to Societe Generale (GLE);
• Societe Generale's (GLE's) historical earnings per share (EPS) is EUR 2.92;
• ACA's backward-looking PE ratio is 16.29 and historical EPS is EUR 0.84;
• DBK's backward-looking PE ratio is 25.01 and historical EPS is EUR 1.26;
• SAN's backward-looking PE ratio is 14.71 and historical EPS is EUR 0.47;
• UCG's backward-looking PE ratio is 15.78 and historical EPS is EUR 0.40;

Note: Figures sourced from Google Finance on 27 March 2015.

(a) EUR 209.6268

(b) EUR 52.4067

(c) EUR 8.6724

(d) EUR 3.9327

(e) EUR 2.1681

Question 541  debt terminology

Which of the following statements is NOT correct? Bond investors:

(a) Buy debt.

(b) Are debtors.

(c) Have debt assets.

(d) Provide debt funding.

(e) Are lenders.

Question 721  mean and median returns, return distribution, arithmetic and geometric averages, continuously compounding rate

Fred owns some Commonwealth Bank (CBA) shares. He has calculated CBA’s monthly returns for each month in the past 20 years using this formula:

###r_\text{t monthly}=\ln⁡ \left( \dfrac{P_t}{P_{t-1}} \right)###

He then took the arithmetic average and found it to be 1% per month using this formula:

###\bar{r}_\text{monthly}= \dfrac{ \displaystyle\sum\limits_{t=1}^T{\left( r_\text{t monthly} \right)} }{T} =0.01=1\% \text{ per month}###

He also found the standard deviation of these monthly returns which was 5% per month:

###\sigma_\text{monthly} = \dfrac{ \displaystyle\sum\limits_{t=1}^T{\left( \left( r_\text{t monthly} - \bar{r}_\text{monthly} \right)^2 \right)} }{T} =0.05=5\%\text{ per month}###

Which of the below statements about Fred’s CBA shares is NOT correct? Assume that the past historical average return is the true population average of future expected returns.

(a) The returns ##r_\text{t monthly}## are continuously compounded monthly returns and are likely to be normally distributed, so the mean, median and mode of these continuously compounded returns are all equal to 1% per month.

(b) The annualised average continuously compounded return is ##\bar{r}_\text{cc annual}=12×0.01=0.1=12\%\text{ pa}##. The annualised standard deviation is ##\sigma_\text{annual} = \sqrt{12}×0.05=0.173205081=17.32\%\text{ pa}##.

(c) Over the next 10 years the mean, median and mode continuously compounded 10 year returns will all equal ##0.01 \times 12 \times 10 = 120\%##.

(d) Over the next 10 years the expected mean gross discrete 10 year return is ##e^{(0.01 - 0.05^2/2)×12×10} = 2.857651118## and the median gross discrete 10 year return is ##e^{(0.01 + 0.05^2/2)×12×10}=3.857425531##.

(e) If the current price of the CBA shares is $75, then in 10 years they’re expected to have a mean value of ##75×e^{(0.01 + 0.05^2/2)×12×10} = 289.3069148## and a median value of ##75×e^{0.01×12×10}=249.0087692##.

Question 750  PE ratio, Multiples valuation

Itau Unibanco is a major listed bank in Brazil with a market capitalisation of equity equal to BRL 85.744 billion, EPS of BRL 3.96 and 2.97 billion shares on issue.

Banco Bradesco is another major bank with total earnings of BRL 8.77 billion and 2.52 billion shares on issue.

Estimate Banco Bradesco's current share price using a price-earnings multiples approach assuming that Itau Unibanco is a comparable firm.

Note that BRL is the Brazilian Real, their currency. Figures sourced from Google Finance on the market close of the BVMF on 24 July 2015.

(a) BRL 28.87

(b) BRL 25.372

(c) BRL 22.1

(d) BRL 21.653

(e) BRL 21.528