Question 407 income and capital returns, inflation, real and nominal returns and cash flows
A stock has a real expected total return of 7% pa and a real expected capital return of 2% pa.
Inflation is expected to be 2% pa. All rates are given as effective annual rates.
What is the nominal expected total return, capital return and dividend yield? The answers below are given in the same order.
Your friend overheard that you need some cash and asks if you would like to borrow some money. She can lend you $5,000 now (t=0), and in return she wants you to pay her back $1,000 in two years (t=2) and every year after that for the next 5 years, so there will be 6 payments of $1,000 from t=2 to t=7 inclusive.
What is the net present value (NPV) of borrowing from your friend?
Assume that banks loan funds at interest rates of 10% pa, given as an effective annual rate.
A stock pays annual dividends which are expected to continue forever. It just paid a dividend of $10. The growth rate in the dividend is 2% pa. You estimate that the stock's required return is 10% pa. Both the discount rate and growth rate are given as effective annual rates. Using the dividend discount model, what will be the share price?
The following equation is the Dividend Discount Model, also known as the 'Gordon Growth Model' or the 'Perpetuity with growth' equation.
### p_0 = \frac{d_1}{r  g} ###
Which expression is NOT equal to the expected dividend yield?
You have $100,000 in the bank. The bank pays interest at 10% pa, given as an effective annual rate.
You wish to consume an equal amount now (t=0), in one year (t=1) and in two years (t=2), and still have $50,000 in the bank after that (t=2).
How much can you consume at each time?
Question 64 inflation, real and nominal returns and cash flows, APR, effective rate
In Germany, nominal yields on semiannual coupon paying Government Bonds with 2 years until maturity are currently 0.04% pa.
The inflation rate is currently 1.4% pa, given as an APR compounding per quarter. The inflation rate is not expected to change over the next 2 years.
What is the real yield on these bonds, given as an APR compounding every 6 months?
You just borrowed $400,000 in the form of a 25 year interestonly mortgage with monthly payments of $3,000 per month. The interest rate is 9% pa which is not expected to change.
You actually plan to pay more than the required interest payment. You plan to pay $3,300 in mortgage payments every month, which your mortgage lender allows. These extra payments will reduce the principal and the minimum interest payment required each month.
At the maturity of the mortgage, what will be the principal? That is, after the last (300th) interest payment of $3,300 in 25 years, how much will be owing on the mortgage?
Question 239 income and capital returns, inflation, real and nominal returns and cash flows, interest only loan
A bank grants a borrower an interestonly residential mortgage loan with a very large 50% deposit and a nominal interest rate of 6% that is not expected to change. Assume that inflation is expected to be a constant 2% pa over the life of the loan. Ignore credit risk.
From the bank's point of view, what is the long term expected nominal capital return of the loan asset?
Which one of the following bonds is trading at a discount?
You're trying to save enough money to buy your first car which costs $2,500. You can save $100 at the end of each month starting from now. You currently have no money at all. You just opened a bank account with an interest rate of 6% pa payable monthly.
How many months will it take to save enough money to buy the car? Assume that the price of the car will stay the same over time.
What is the net present value (NPV) of undertaking a fulltime Australian undergraduate business degree as an Australian citizen? Only include the cash flows over the duration of the degree, ignore any benefits or costs of the degree after it's completed.
Assume the following:
 The degree takes 3 years to complete and all students pass all subjects.
 There are 2 semesters per year and 4 subjects per semester.
 University fees per subject per semester are $1,277, paid at the start of each semester. Fees are expected to stay constant for the next 3 years.
 There are 52 weeks per year.
 The first semester is just about to start (t=0). The first semester lasts for 19 weeks (t=0 to 19).
 The second semester starts immediately afterwards (t=19) and lasts for another 19 weeks (t=19 to 38).
 The summer holidays begin after the second semester ends and last for 14 weeks (t=38 to 52). Then the first semester begins the next year, and so on.
 Working full time at the grocery store instead of studying fulltime pays $20/hr and you can work 35 hours per week. Wages are paid at the end of each week.
 Fulltime students can work fulltime during the summer holiday at the grocery store for the same rate of $20/hr for 35 hours per week. Wages are paid at the end of each week.
 The discount rate is 9.8% pa. All rates and cash flows are real. Inflation is expected to be 3% pa. All rates are effective annual.
The NPV of costs from undertaking the university degree is:
Find Candys Corporation's Cash Flow From Assets (CFFA), also known as Free Cash Flow to the Firm (FCFF), over the year ending 30th June 2013.
Candys Corp  
Income Statement for  
year ending 30th June 2013  
$m  
Sales  200  
COGS  50  
Operating expense  10  
Depreciation  20  
Interest expense  10  
Income before tax  110  
Tax at 30%  33  
Net income  77  
Candys Corp  
Balance Sheet  
as at 30th June  2013  2012 
$m  $m  
Assets  
Current assets  220  180 
PPE  
Cost  300  340 
Accumul. depr.  60  40 
Carrying amount  240  300 
Total assets  460  480 
Liabilities  
Current liabilities  175  190 
Noncurrent liabilities  135  130 
Owners' equity  
Retained earnings  50  60 
Contributed equity  100  100 
Total L and OE  460  480 
Note: all figures are given in millions of dollars ($m).
Find Sidebar Corporation's Cash Flow From Assets (CFFA), also known as Free Cash Flow to the Firm (FCFF), over the year ending 30th June 2013.
Sidebar Corp  
Income Statement for  
year ending 30th June 2013  
$m  
Sales  405  
COGS  100  
Depreciation  34  
Rent expense  22  
Interest expense  39  
Taxable Income  210  
Taxes at 30%  63  
Net income  147  
Sidebar Corp  
Balance Sheet  
as at 30th June  2013  2012 
$m  $m  
Inventory  70  50 
Trade debtors  11  16 
Rent paid in advance  4  3 
PPE  700  680 
Total assets  785  749 
Trade creditors  11  19 
Bond liabilities  400  390 
Contributed equity  220  220 
Retained profits  154  120 
Total L and OE  785  749 
Note: All figures are given in millions of dollars ($m).
The cash flow from assets was:
Value the following business project to manufacture a new product.
Project Data  
Project life  2 yrs  
Initial investment in equipment  $6m  
Depreciation of equipment per year  $3m  
Expected sale price of equipment at end of project  $0.6m  
Unit sales per year  4m  
Sale price per unit  $8  
Variable cost per unit  $5  
Fixed costs per year, paid at the end of each year  $1m  
Interest expense per year  0  
Tax rate  30%  
Weighted average cost of capital after tax per annum  10%  
Notes
 The firm's current assets and current liabilities are $3m and $2m respectively right now. This net working capital will not be used in this project, it will be used in other unrelated projects.
Due to the project, current assets (mostly inventory) will grow by $2m initially (at t = 0), and then by $0.2m at the end of the first year (t=1).
Current liabilities (mostly trade creditors) will increase by $0.1m at the end of the first year (t=1).
At the end of the project, the net working capital accumulated due to the project can be sold for the same price that it was bought.  The project cost $0.5m to research which was incurred one year ago.
Assumptions
 All cash flows occur at the start or end of the year as appropriate, not in the middle or throughout the year.
 All rates and cash flows are real. The inflation rate is 3% pa.
 All rates are given as effective annual rates.
 The business considering the project is run as a 'sole tradership' (run by an individual without a company) and is therefore eligible for a 50% capital gains tax discount when the equipment is sold, as permitted by the Australian Tax Office.
What is the expected net present value (NPV) of the project?
Interest expense (IntExp) is an important part of a company's income statement (or 'profit and loss' or 'statement of financial performance').
How does an accountant calculate the annual interest expense of a fixedcoupon bond that has a liquid secondary market? Select the most correct answer:
Annual interest expense is equal to:
There are many ways to calculate a firm's free cash flow (FFCF), also called cash flow from assets (CFFA). Some include the annual interest tax shield in the cash flow and some do not.
Which of the below FFCF formulas include the interest tax shield in the cash flow?
###(1) \quad FFCF=NI + Depr  CapEx ΔNWC + IntExp### ###(2) \quad FFCF=NI + Depr  CapEx ΔNWC + IntExp.(1t_c)### ###(3) \quad FFCF=EBIT.(1t_c )+ Depr CapEx ΔNWC+IntExp.t_c### ###(4) \quad FFCF=EBIT.(1t_c) + Depr CapEx ΔNWC### ###(5) \quad FFCF=EBITDA.(1t_c )+Depr.t_c CapEx ΔNWC+IntExp.t_c### ###(6) \quad FFCF=EBITDA.(1t_c )+Depr.t_c CapEx ΔNWC### ###(7) \quad FFCF=EBITTax + Depr  CapEx ΔNWC### ###(8) \quad FFCF=EBITTax + Depr  CapEx ΔNWCIntExp.t_c### ###(9) \quad FFCF=EBITDATax  CapEx ΔNWC### ###(10) \quad FFCF=EBITDATax  CapEx ΔNWCIntExp.t_c###The formulas for net income (NI also called earnings), EBIT and EBITDA are given below. Assume that depreciation and amortisation are both represented by 'Depr' and that 'FC' represents fixed costs such as rent.
###NI=(Rev  COGS  Depr  FC  IntExp).(1t_c )### ###EBIT=Rev  COGS  FCDepr### ###EBITDA=Rev  COGS  FC### ###Tax =(Rev  COGS  Depr  FC  IntExp).t_c= \dfrac{NI.t_c}{1t_c}###Question 370 capital budgeting, NPV, interest tax shield, WACC, CFFA
Project Data  
Project life  2 yrs  
Initial investment in equipment  $600k  
Depreciation of equipment per year  $250k  
Expected sale price of equipment at end of project  $200k  
Revenue per job  $12k  
Variable cost per job  $4k  
Quantity of jobs per year  120  
Fixed costs per year, paid at the end of each year  $100k  
Interest expense in first year (at t=1)  $16.091k  
Interest expense in second year (at t=2)  $9.711k  
Tax rate  30%  
Government treasury bond yield  5%  
Bank loan debt yield  6%  
Levered cost of equity  12.5%  
Market portfolio return  10%  
Beta of assets  1.24  
Beta of levered equity  1.5  
Firm's and project's debttoequity ratio  25%  
Notes
 The project will require an immediate purchase of $50k of inventory, which will all be sold at cost when the project ends. Current liabilities are negligible so they can be ignored.
Assumptions
 The debttoequity ratio will be kept constant throughout the life of the project. The amount of interest expense at the end of each period has been correctly calculated to maintain this constant debttoequity ratio. Note that interest expense is different in each year.
 Thousands are represented by 'k' (kilo).
 All cash flows occur at the start or end of the year as appropriate, not in the middle or throughout the year.
 All rates and cash flows are nominal. The inflation rate is 2% pa.
 All rates are given as effective annual rates.
 The 50% capital gains tax discount is not available since the project is undertaken by a firm, not an individual.
What is the net present value (NPV) of the project?
A firm has a debttoassets ratio of 50%. The firm then issues a large amount of debt to raise money for new projects of similar risk to the company's existing projects. Assume a classical tax system. Which statement is correct?
Question 337 capital structure, interest tax shield, leverage, real and nominal returns and cash flows, multi stage growth model
A fastgrowing firm is suitable for valuation using a multistage growth model.
It's nominal unlevered cash flow from assets (##CFFA_U##) at the end of this year (t=1) is expected to be $1 million. After that it is expected to grow at a rate of:
 12% pa for the next two years (from t=1 to 3),
 5% over the fourth year (from t=3 to 4), and
 1% forever after that (from t=4 onwards). Note that this is a negative one percent growth rate.
Assume that:
 The nominal WACC after tax is 9.5% pa and is not expected to change.
 The nominal WACC before tax is 10% pa and is not expected to change.
 The firm has a target debttoequity ratio that it plans to maintain.
 The inflation rate is 3% pa.
 All rates are given as nominal effective annual rates.
What is the levered value of this fast growing firm's assets?
The following table shows a sample of historical total returns of shares in two different companies A and B.
Stock Returns  
Total effective annual returns  
Year  ##r_A##  ##r_B## 
2007  0.2  0.4 
2008  0.04  0.2 
2009  0.1  0.3 
2010  0.18  0.5 
What is the historical sample covariance (##\hat{\sigma}_{A,B}##) and correlation (##\rho_{A,B}##) of stock A and B's total effective annual returns?
Portfolio Details  
Stock  Expected return 
Standard deviation 
Covariance ##(\sigma_{A,B})##  Beta  Dollars invested 

A  0.2  0.4  0.12  0.5  40  
B  0.3  0.8  1.5  80  
What is the standard deviation (not variance) of the above portfolio? Note that the stocks' covariance is given, not correlation.
Let the standard deviation of returns for a share per month be ##\sigma_\text{monthly}##.
What is the formula for the standard deviation of the share's returns per year ##(\sigma_\text{yearly})##?
Assume that returns are independently and identically distributed (iid) so they have zero auto correlation, meaning that if the return was higher than average today, it does not indicate that the return tomorrow will be higher or lower than average.
A stock's correlation with the market portfolio increases while its total risk is unchanged. What will happen to the stock's expected return and systematic risk?
A firm changes its capital structure by issuing a large amount of debt and using the funds to repurchase shares. Its assets are unchanged. Ignore interest tax shields.
According to the Capital Asset Pricing Model (CAPM), which statement is correct?
Question 418 capital budgeting, NPV, interest tax shield, WACC, CFFA, CAPM
Project Data  
Project life  1 year  
Initial investment in equipment  $8m  
Depreciation of equipment per year  $8m  
Expected sale price of equipment at end of project  0  
Unit sales per year  4m  
Sale price per unit  $10  
Variable cost per unit  $5  
Fixed costs per year, paid at the end of each year  $2m  
Interest expense in first year (at t=1)  $0.562m  
Corporate tax rate  30%  
Government treasury bond yield  5%  
Bank loan debt yield  9%  
Market portfolio return  10%  
Covariance of levered equity returns with market  0.32  
Variance of market portfolio returns  0.16  
Firm's and project's debttoequity ratio  50%  
Notes
 Due to the project, current assets will increase by $6m now (t=0) and fall by $6m at the end (t=1). Current liabilities will not be affected.
Assumptions
 The debttoequity ratio will be kept constant throughout the life of the project. The amount of interest expense at the end of each period has been correctly calculated to maintain this constant debttoequity ratio.
 Millions are represented by 'm'.
 All cash flows occur at the start or end of the year as appropriate, not in the middle or throughout the year.
 All rates and cash flows are real. The inflation rate is 2% pa. All rates are given as effective annual rates.
 The project is undertaken by a firm, not an individual.
What is the net present value (NPV) of the project?
Question 119 market efficiency, fundamental analysis, joint hypothesis problem
Your friend claims that by reading 'The Economist' magazine's economic news articles, she can identify shares that will have positive abnormal expected returns over the next 2 years. Assuming that her claim is true, which statement(s) are correct?
(i) Weak form market efficiency is broken.
(ii) Semistrong form market efficiency is broken.
(iii) Strong form market efficiency is broken.
(iv) The asset pricing model used to measure the abnormal returns (such as the CAPM) is either wrong (misspecification error) or is measured using the wrong inputs (data errors) so the returns may not be abnormal but rather fair for the level of risk.
Select the most correct response:
A person is thinking about borrowing $100 from the bank at 7% pa and investing it in shares with an expected return of 10% pa. One year later the person will sell the shares and pay back the loan in full. Both the loan and the shares are fairly priced.
What is the Net Present Value (NPV) of this one year investment? Note that you are asked to find the present value (##V_0##), not the value in one year (##V_1##).
A managed fund charges fees based on the amount of money that you keep with them. The fee is 2% of the startofyear amount, but it is paid at the end of every year.
This fee is charged regardless of whether the fund makes gains or losses on your money.
The fund offers to invest your money in shares which have an expected return of 10% pa before fees.
You are thinking of investing $100,000 in the fund and keeping it there for 40 years when you plan to retire.
What is the Net Present Value (NPV) of investing your money in the fund? Note that the question is not asking how much money you will have in 40 years, it is asking: what is the NPV of investing in the fund? Assume that:
 The fund has no private information.
 Markets are weak and semistrong form efficient.
 The fund's transaction costs are negligible.
 The cost and trouble of investing your money in shares by yourself, without the managed fund, is negligible.