Fight Finance

Question 989  PE ratio, Multiples valuation, leverage, accounting ratio

A firm has 20 million stocks, earnings (or net income) of $100 million per annum and a 60% debt-to-equity ratio where both the debt and asset values are market values rather than book values. Similar firms have a PE ratio of 12.

Which of the below statements is NOT correct based on a PE multiples valuation?

(a) The EPS is $5.

(b) The market capitalisation of equity is $1.2 billion.

(c) The share price is $60.

(d) The market capitalisation of debt is $0.72 billion.

(e) The debt-to-assets ratio is 40%.

Question 990  Multiples valuation, EV to EBITDA ratio, enterprise value

A firm has:

2 million shares;

$200 million EBITDA expected over the next year;

$100 million in cash (not included in EV);

1/3 market debt-to-assets ratio is (market assets = EV + cash);

4% pa expected dividend yield over the next year, paid annually with the next dividend expected in one year;

2% pa expected dividend growth rate;

40% expected payout ratio over the next year;

10 times EV/EBITDA ratio.

30% corporate tax rate.

The stock can be valued using the EV/EBITDA multiple, dividend discount model, Gordon growth model or PE multiple. Which of the below statements is NOT correct based on an EV/EBITDA multiple valuation?

(a) The Enterprise Value (EV) is $2 billion and the asset value is $2.1 billion.

(b) The market capitalisation of equity is $1.4 billion and the stock price is $700.

(c) Gross debt is $0.7 billion and net debt is $0.6 billion (net of cash).

(d) Next year’s expected dividend per share is $28.

(e) The forward looking PE ratio is 15.

Question 766  CFFA, WACC, interest tax shield, DDM

Use the below information to value a levered company with constant annual perpetual cash flows from assets. The next cash flow will be generated in one year from now, so a perpetuity can be used to value this firm. Both the operating and firm free cash flows are constant (but not equal to each other).

Data on a Levered Firm with Perpetual Cash Flows
Item abbreviation	Value	Item full name
##\text{OFCF}##	$100m	Operating free cash flow
##\text{FFCF or CFFA}##	$112m	Firm free cash flow or cash flow from assets (includes interest tax shields)
##g##	0% pa	Growth rate of OFCF and FFCF
##\text{WACC}_\text{BeforeTax}##	7% pa	Weighted average cost of capital before tax
##\text{WACC}_\text{AfterTax}##	6.25% pa	Weighted average cost of capital after tax
##r_\text{D}##	5% pa	Cost of debt
##r_\text{EL}##	9% pa	Cost of levered equity
##D/V_L##	50% pa	Debt to assets ratio, where the asset value includes tax shields
##t_c##	30%	Corporate tax rate

 

What is the value of the levered firm including interest tax shields?

(a) $431.111m

(b) $444.444m

(c) $485m

(d) $515.464m

(e) $1600m

Question 773  CFFA, WACC, interest tax shield, DDM

Use the below information to value a levered company with constant annual perpetual cash flows from assets. The next cash flow will be generated in one year from now, so a perpetuity can be used to value this firm. Both the operating and firm free cash flows are constant (but not equal to each other).

Data on a Levered Firm with Perpetual Cash Flows
Item abbreviation	Value	Item full name
##\text{OFCF}##	$48.5m	Operating free cash flow
##\text{FFCF or CFFA}##	$50m	Firm free cash flow or cash flow from assets
##g##	0% pa	Growth rate of OFCF and FFCF
##\text{WACC}_\text{BeforeTax}##	10% pa	Weighted average cost of capital before tax
##\text{WACC}_\text{AfterTax}##	9.7% pa	Weighted average cost of capital after tax
##r_\text{D}##	5% pa	Cost of debt
##r_\text{EL}##	11.25% pa	Cost of levered equity
##D/V_L##	20% pa	Debt to assets ratio, where the asset value includes tax shields
##t_c##	30%	Corporate tax rate

 

What is the value of the levered firm including interest tax shields?

(a) $515.464m

(b) $500m

(c) $485m

(d) $444.444m

(e) $431.111m

Question 804  CFFA, WACC, interest tax shield, DDM

Use the below information to value a levered company with annual perpetual cash flows from assets that grow. The next cash flow will be generated in one year from now. Note that ‘k’ means kilo or 1,000. So the $30k is $30,000.

Data on a Levered Firm with Perpetual Cash Flows
Item abbreviation	Value	Item full name
##\text{OFCF}##	$30k	Operating free cash flow
##g##	1.5% pa	Growth rate of OFCF
##r_\text{D}##	4% pa	Cost of debt
##r_\text{EL}##	16.3% pa	Cost of levered equity
##D/V_L##	80% pa	Debt to assets ratio, where the asset value includes tax shields
##t_c##	30%	Corporate tax rate
##n_\text{shares}##	100k	Number of shares

 

Which of the following statements is NOT correct?

(a) The WACC before tax is 6.46% pa.

(b) The WACC after tax is 5.50% pa.

(c) The current levered asset value including tax shields is $603.839k.

(d) The current debt value is $600k and the interest tax shield benefit over the first year is $7.2k (at t=1).

(e) The current share price is $1.50.

Question 1004  CFFA, WACC, interest tax shield, DDM

Use the below information to value a mature levered company with growing annual perpetual cash flows and a constant debt-to-assets ratio. The next cash flow will be generated in one year from now, so a perpetuity can be used to value this firm. The firm's debt funding comprises annual fixed coupon bonds that all have the same seniority and coupon rate. When these bonds mature, new bonds will be re-issued, and so on in perpetuity. The yield curve is flat.

Data on a Levered Firm with Perpetual Cash Flows
Item abbreviation	Value	Item full name
##\text{OFCF}_1##	$12.5m	Operating free cash flow at time 1
##\text{FFCF}_1 \text{ or }\text{CFFA}_1##	$14m	Firm free cash flow or cash flow from assets at time 1
##\text{EFCF}_1##	$11m	Equity free cash flow at time 1
##\text{BondCoupons}_1##	$1.2m	Bond coupons paid to debt holders at time 1
##g##	2% pa	Growth rate of OFCF, FFCF, EFCF and Debt cash flow
##\text{WACC}_\text{BeforeTax}##	9% pa	Weighted average cost of capital before tax
##\text{WACC}_\text{AfterTax}##	8.25% pa	Weighted average cost of capital after tax
##r_\text{D}##	5% pa	Bond yield
##r_\text{EL}##	13% pa	Cost or required return of levered equity
##D/V_L##	50% pa	Debt to assets ratio, where the asset value includes tax shields
##n_\text{shares}##	1m	Number of shares
##t_c##	30%	Corporate tax rate

 

Which of the following statements is NOT correct?

(a) $200m is the levered firm's asset value.

(b) $100 is the share price.

(c) $5m is the interest expense over the first year.

(d) $2m is the cash flow to debt holders in one year.

(e) $1.8m of bonds must be bought back in one year.

Question 367  CFFA, interest tax shield

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.(1-t_c)### ###(3) \quad FFCF=EBIT.(1-t_c )+ Depr- CapEx -ΔNWC+IntExp.t_c### ###(4) \quad FFCF=EBIT.(1-t_c) + Depr- CapEx -ΔNWC### ###(5) \quad FFCF=EBITDA.(1-t_c )+Depr.t_c- CapEx -ΔNWC+IntExp.t_c### ###(6) \quad FFCF=EBITDA.(1-t_c )+Depr.t_c- CapEx -ΔNWC### ###(7) \quad FFCF=EBIT-Tax + Depr - CapEx -ΔNWC### ###(8) \quad FFCF=EBIT-Tax + Depr - CapEx -ΔNWC-IntExp.t_c### ###(9) \quad FFCF=EBITDA-Tax - CapEx -ΔNWC### ###(10) \quad FFCF=EBITDA-Tax - CapEx -ΔNWC-IntExp.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).(1-t_c )### ###EBIT=Rev - COGS - FC-Depr### ###EBITDA=Rev - COGS - FC### ###Tax =(Rev - COGS - Depr - FC - IntExp).t_c= \dfrac{NI.t_c}{1-t_c}###

(a) 1, 3, 5, 7, 9.

(b) 2, 4, 6, 8, 10.

(c) 1, 4, 6, 8, 10.

(d) 2, 3, 5, 7, 9.

(e) 1, 3, 5, 8, 10.