Fight Finance

Question 67  CFFA, interest tax shield

Here are the Net Income (NI) and Cash Flow From Assets (CFFA) equations:

###NI=(Rev-COGS-FC-Depr-IntExp).(1-t_c)###

###CFFA=NI+Depr-CapEx - \varDelta NWC+IntExp###

What is the formula for calculating annual interest expense (IntExp) which is used in the equations above?

Select one of the following answers. Note that D is the value of debt which is constant through time, and ##r_D## is the cost of debt.

(a) ##D(1+r_D)##

(b) ##D/(1+r_D) ##

(c) ##D.r_D ##

(d) ##D / r_D##

(e) ##NI.r_D##

Question 68  WACC, CFFA, capital budgeting

A manufacturing company is considering a new project in the more risky services industry. The cash flows from assets (CFFA) are estimated for the new project, with interest expense excluded from the calculations. To get the levered value of the project, what should these unlevered cash flows be discounted by?

Assume that the manufacturing firm has a target debt-to-assets ratio that it sticks to.

(a) The manufacturing firm's before-tax WACC.

(b) The manufacturing firm's after-tax WACC.

(c) A services firm's before-tax WACC, assuming that the services firm has the same debt-to-assets ratio as the manufacturing firm.

(d) A services firm's after-tax WACC, assuming that the services firm has the same debt-to-assets ratio as the manufacturing firm.

(e) The services firm's levered cost of equity.

Question 89  WACC, CFFA, interest tax shield

A retail furniture company buys furniture wholesale and distributes it through its retail stores. The owner believes that she has some good ideas for making stylish new furniture. She is considering a project to buy a factory and employ workers to manufacture the new furniture she's designed. Furniture manufacturing has more systematic risk than furniture retailing.

Her furniture retailing firm's after-tax WACC is 20%. Furniture manufacturing firms have an after-tax WACC of 30%. Both firms are optimally geared. Assume a classical tax system.

Which method(s) will give the correct valuation of the new furniture-making project? Select the most correct answer.

(a) Discount the project's unlevered CFFA by the furniture manufacturing firms' 30% WACC after tax.

(b) Discount the project's unlevered CFFA by the company's 20% WACC after tax.

(c) Discount the project's levered CFFA by the company's 20% WACC after tax.

(d) Discount the project's levered CFFA by the furniture manufacturing firms' 30% WACC after tax.

(e) The methods outlined in answers (a) and (c) will give the same valuations, both are correct.

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 173  CFFA

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
Non-current 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).

(a) 242

(b) 182

(c) 112

(d) 92

(e) 52

Question 176  CFFA

Why is Capital Expenditure (CapEx) subtracted in the Cash Flow From Assets (CFFA) formula?

###CFFA=NI+Depr-CapEx - \Delta NWC+IntExp###

(a) CapEx is added in the Net Income (NI) equation so it needs subtracting in the CFFA equation.

(b) CapEx is a financing cash flow that needs to be ignored. Therefore it should be subtracted.

(c) CapEx is not a cash flow, it's a non-cash expense made up by accountants that needs to be subtracted.

(d) CapEx is subtracted to account for the net cash spent on capital assets.

(e) CapEx is subtracted because it's too hard to predict, therefore we exclude it.

Question 188  CFFA

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

Trademark Corp
Income Statement for
year ending 30th June 2013
	$m
Sales	100
COGS	25
Operating expense	5
Depreciation	20
Interest expense	20
Income before tax	30
Tax at 30%	9
Net income	21

Trademark Corp
Balance Sheet
as at 30th June	2013	2012
	$m	$m
Assets
Current assets	120	80
PPE
Cost	150	140
Accumul. depr.	60	40
Carrying amount	90	100
Total assets	210	180
Liabilities
Current liabilities	75	65
Non-current liabilities	75	55
Owners' equity
Retained earnings	10	10
Contributed equity	50	50
Total L and OE	210	180

 

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

(a) -19

(b) 21

(c) 41

(d) 61

(e) 121

Question 206  CFFA, interest expense, interest tax shield

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 fixed-coupon bond that has a liquid secondary market? Select the most correct answer:

Annual interest expense is equal to:

(a) the bond's face value multiplied by its annual yield to maturity.

(b) the bond's face value multiplied by its annual coupon rate.

(c) the bond's market price at the start of the year multiplied by its annual yield to maturity.

(d) the bond's market price at the start of the year multiplied by its annual coupon rate.

(e) the future value of the actual cash payments of the bond over the year, grown to the end of the year, and grown by the bond's yield to maturity.

Question 208  CFFA

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

UniBar Corp
Income Statement for
year ending 30th June 2013
	$m
Sales	80
COGS	40
Operating expense	15
Depreciation	10
Interest expense	5
Income before tax	10
Tax at 30%	3
Net income	7

UniBar Corp
Balance Sheet
as at 30th June	2013	2012
	$m	$m
Assets
Current assets	120	90
PPE
Cost	360	320
Accumul. depr.	40	30
Carrying amount	320	290
Total assets	440	380
Liabilities
Current liabilities	110	60
Non-current liabilities	190	180
Owners' equity
Retained earnings	95	95
Contributed equity	45	45
Total L and OE	440	380

 

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

(a) 12

(b) 2

(c) -8

(d) -18

(e) 48

Question 209  CFFA

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

Piano Bar
Income Statement for
year ending 30th June 2013
	$m
Sales	310
COGS	185
Operating expense	20
Depreciation	15
Interest expense	10
Income before tax	80
Tax at 30%	24
Net income	56

Piano Bar
Balance Sheet
as at 30th June	2013	2012
	$m	$m
Assets
Current assets	240	230
PPE
Cost	420	400
Accumul. depr.	50	35
Carrying amount	370	365
Total assets	610	595
Liabilities
Current liabilities	180	190
Non-current liabilities	290	265
Owners' equity
Retained earnings	90	90
Contributed equity	50	50
Total L and OE	610	595

 

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

(a) 116

(b) 61

(c) 56

(d) 41

(e) 11

Question 223  CFFA, interest tax shield

Which one of the following will increase the Cash Flow From Assets in this year for a tax-paying firm, all else remaining constant?

(a) An increase in net capital spending.

(b) A decrease in the cash flow to creditors.

(c) An increase in interest expense.

(d) An increase in net working capital.

(e) A decrease in dividends paid.

Question 224  CFFA

Cash Flow From Assets (CFFA) can be defined as:

(a) Cash available to distribute to creditors and stockholders.

(b) Cash flow to creditors minus cash flow to stockholders.

(c) Net income (or earnings) plus depreciation plus interest expense.

(d) Net income minus the increase in net working capital.

(e) Net income minus net capital spending minus the increase in net working capital.

Question 225  CFFA

A firm has forecast its Cash Flow From Assets (CFFA) for this year and management is worried that it is too low. Which one of the following actions will lead to a higher CFFA for this year (t=0 to 1)? Only consider cash flows this year. Do not consider cash flows after one year, or the change in the NPV of the firm. Consider each action in isolation.

(a) Buy less land, buildings and trucks than what was planned. Assume that this has no impact on revenue.

(b) Pay off more debt than was planned, to reduce the firm’s interest expense.

(c) Change the depreciation method used for tax purposes from diminishing value to straight line, so less depreciation occurs this year and more occurs in later years. Assume that the government’s tax department allow this.

(d) Buying more inventory than was planned, so there is an increase in net working capital. Assume that there is no increase in sales.

(e) Raising new equity through a rights issue. Assume that all of the money raised is spent on new capital assets such as land and trucks, but they will be fitted out and delivered in one year so no new cash will be earned from them.

Question 226  CFFA

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

World Bar
Income Statement for
year ending 30th June 2013
	$m
Sales	300
COGS	150
Operating expense	50
Depreciation	40
Interest expense	10
Taxable income	50
Tax at 30%	15
Net income	35

World Bar
Balance Sheet
as at 30th June	2013	2012
	$m	$m
Assets
Current assets	200	230
PPE
Cost	400	400
Accumul. depr.	75	35
Carrying amount	325	365
Total assets	525	595
Liabilities
Current liabilities	150	205
Non-current liabilities	235	250
Owners' equity
Retained earnings	100	100
Contributed equity	40	40
Total L and OE	525	595

 

Note: all figures above and below are given in millions of dollars ($m).

(a) 145

(b) 100

(c) 90

(d) 60

(e) -20

Question 238  CFFA, leverage, interest tax shield

A company increases the proportion of debt funding it uses to finance its assets by issuing bonds and using the cash to repurchase stock, leaving assets unchanged.

Ignoring the costs of financial distress, which of the following statements is NOT correct:

(a) The company is increasing its debt-to-assets and debt-to-equity ratios. These are types of 'leverage' or 'gearing' ratios.

(b) The company will pay less tax to the government due to the benefit of interest tax shields.

(c) The company's net income, also known as earnings or net profit after tax, will fall.

(d) The company's expected levered firm free cash flow (FFCF or CFFA) will be higher due to tax shields.

(e) The company's expected levered equity free cash flow (EFCF) will not change.

Question 273  CFFA, capital budgeting

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

1. 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.
2. 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?

(a) $5.2m

(b) $8.481735m

(c) $8.743802m

(d) $8.991736m

(e) $9.719008m

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 296  CFFA, interest tax shield

Which one of the following will decrease net income (NI) but increase cash flow from assets (CFFA) in this year for a tax-paying firm, all else remaining constant?

Remember:

###NI=(Rev-COGS-FC-Depr-IntExp).(1-t_c )### ###CFFA=NI+Depr-CapEx - ΔNWC+IntExp###

(a) An increase in revenue (##Rev##).

(b) An decrease in revenue (##Rev##).

(c) An increase in rent expense (part of fixed costs, ##FC##).

(d) An increase in interest expense (##IntExp##).

(e) An increase in dividends.

Question 342  CFFA, capital budgeting

A new company's Firm Free Cash Flow (FFCF, same as CFFA) is forecast in the graph below.

To value the firm's assets, the terminal value needs to be calculated using the perpetuity with growth formula:

###V_{\text{terminal, }t-1} = \dfrac{FFCF_{\text{terminal, }t}}{r-g}###

Which point corresponds to the best time to calculate the terminal value?

(a) Point A.

(b) Point B.

(c) Point C.

(d) Any of the points.

(e) None of the points.

Question 343  CFFA, capital budgeting

An old company's Firm Free Cash Flow (FFCF, same as CFFA) is forecast in the graph below.

To value the firm's assets, the terminal value needs to be calculated using the perpetuity with growth formula:

###V_{\text{terminal, }t-1} = \dfrac{FFCF_{\text{terminal, }t}}{r-g}###

Which point corresponds to the best time to calculate the terminal value?

(a) Point A.

(b) Point B.

(c) Point C.

(d) Any of the points.

(e) None of the points.

Question 344  CFFA, capital budgeting

A new company's Firm Free Cash Flow (FFCF, same as CFFA) is forecast in the graph below.

To value the firm's assets, the terminal value needs to be calculated using the perpetuity with growth formula:

###V_{\text{terminal, }t-1} = \dfrac{FFCF_{\text{terminal, }t}}{r-g}###

Which point corresponds to the best time to calculate the terminal value?

(a) Point A.

(b) Point B.

(c) Point C.

(d) Any of the points.

(e) None of the points.

Question 349  CFFA, depreciation tax shield

Which one of the following will decrease net income (NI) but increase cash flow from assets (CFFA) in this year for a tax-paying firm, all else remaining constant?

Remember:

###NI = (Rev-COGS-FC-Depr-IntExp).(1-t_c )### ###CFFA=NI+Depr-CapEx - \Delta NWC+IntExp###

(a) An increase in revenue (Rev).

(b) An increase in rent expense (part of fixed costs, FC).

(c) An increase in depreciation expense (Depr).

(d) An decrease in net working capital (ΔNWC).

(e) An increase in dividends.

Question 350  CFFA

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
Cash	0	0
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:

(a) $138m

(b) $142m

(c) $143m

(d) $172m

(e) $176m

Question 351  CFFA

Over the next year, the management of an unlevered company plans to:

• Achieve firm free cash flow (FFCF or CFFA) of $1m.
• Pay dividends of $1.8m
• Complete a $1.3m share buy-back.
• Spend $0.8m on new buildings without buying or selling any other fixed assets. This capital expenditure is included in the CFFA figure quoted above.

Assume that:

• All amounts are received and paid at the end of the year so you can ignore the time value of money.
• The firm has sufficient retained profits to pay the dividend and complete the buy back.
• The firm plans to run a very tight ship, with no excess cash above operating requirements currently or over the next year.

How much new equity financing will the company need? In other words, what is the value of new shares that will need to be issued?

(a) $2.1m

(b) $1.3m

(c) $0.8m

(d) $0.3m

(e) No new shares need to be issued, the firm will be sufficiently financed.

Question 359  CFFA

Which one of the following will have no effect on net income (NI) but decrease cash flow from assets (CFFA or FFCF) in this year for a tax-paying firm, all else remaining constant?

Remember:

###NI=(Rev-COGS-FC-Depr-IntExp).(1-t_c )### ###CFFA=NI+Depr-CapEx - ΔNWC+IntExp###

(a) An increase in revenue (Rev).

(b) An increase in rent expense (a type of recurring fixed cost, FC).

(c) An increase in depreciation expense (Depr).

(d) An increase in inventories (a current asset).

(e) An decrease in interest expense (IntExp).

Question 360  CFFA

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

Ching-A-Lings Corp
Income Statement for
year ending 30th June 2013
	$m
Sales	100
COGS	20
Depreciation	20
Rent expense	11
Interest expense	19
Taxable Income	30
Taxes at 30%	9
Net income	21

Ching-A-Lings Corp
Balance Sheet
as at 30th June	2013	2012
	$m	$m
Inventory	49	38
Trade debtors	14	2
Rent paid in advance	5	5
PPE	400	400
Total assets	468	445
Trade creditors	4	10
Bond liabilities	200	190
Contributed equity	145	145
Retained profits	119	100
Total L and OE	468	445

 

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

The cash flow from assets was:

(a) $43m

(b) $31m

(c) $23m

(d) $11m

(e) $1m

Question 361  CFFA

Over the next year, the management of an unlevered company plans to:

• Make $5m in sales, $1.9m in net income and $2m in equity free cash flow (EFCF).
• Pay dividends of $1m.
• Complete a $1.3m share buy-back.

Assume that:

• All amounts are received and paid at the end of the year so you can ignore the time value of money.
• The firm has sufficient retained profits to legally pay the dividend and complete the buy back.
• The firm plans to run a very tight ship, with no excess cash above operating requirements currently or over the next year.

How much new equity financing will the company need? In other words, what is the value of new shares that will need to be issued?

(a) $2m

(b) $1m

(c) $0.4m

(d) $0.3m

(e) No new shares need to be issued, the firm will be sufficiently financed.

Question 366  opportunity cost, NPV, CFFA

Your friend is trying to find the net present value of an investment which:

• Costs $1 million initially (t=0); and
• Pays a single positive cash flow of $1.1 million in one year (t=1).

The investment has a total required return of 10% pa due to its moderate level of undiversifiable risk.

Your friend is aware of the importance of opportunity costs and the time value of money, but he is unsure of how to find the NPV of the project.

He knows that the opportunity cost of investing the $1m in the project is the expected gain from investing the money in shares instead. Like the project, shares also have an expected return of 10% since they have moderate undiversifiable risk. This opportunity cost is $0.1m ##(=1m \times 10\%)## which occurs in one year (t=1).

He knows that the time value of money should be accounted for, and this can be done by finding the present value of the cash flows in one year.

Your friend has listed a few different ways to find the NPV which are written down below.

Method 1: ##-1m + \dfrac{1.1m}{(1+0.1)^1} ##

Method 2: ##-1m + 1.1m - 1m \times 0.1 ##

Method 3: ##-1m + \dfrac{1.1m}{(1+0.1)^1} - 1m \times 0.1 ##

Which of the above calculations give the correct NPV? Select the most correct answer.

(a) Method 1 only.

(b) Method 2 only.

(c) Method 3 only.

(d) Methods 1 and 2 only.

(e) Methods 1 and 3 only.

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.

Question 368  interest tax shield, CFFA

A method commonly seen in textbooks for calculating a levered firm's free cash flow (FFCF, or CFFA) is the following:

###\begin{aligned} FFCF &= (Rev - COGS - Depr - FC - IntExp)(1-t_c) + \\ &\space\space\space+ Depr - CapEx -\Delta NWC + IntExp(1-t_c) \\ \end{aligned}###

Does this annual FFCF or the annual interest tax shield?

Question 369  interest tax shield, CFFA

One formula for calculating a levered firm's free cash flow (FFCF, or CFFA) is to use earnings before interest and tax (EBIT).

###\begin{aligned} FFCF &= (EBIT)(1-t_c) + Depr - CapEx -\Delta NWC + IntExp.t_c \\ &= (Rev - COGS - Depr - FC)(1-t_c) + Depr - CapEx -\Delta NWC + IntExp.t_c \\ \end{aligned} \\###

Does this annual FFCF or the annual interest tax shield?

Question 371  interest tax shield, CFFA

One method for calculating a firm's free cash flow (FFCF, or CFFA) is to ignore interest expense. That is, pretend that interest expense ##(IntExp)## is zero:

###\begin{aligned} FFCF &= (Rev - COGS - Depr - FC - IntExp)(1-t_c) + Depr - CapEx -\Delta NWC + IntExp \\ &= (Rev - COGS - Depr - FC - 0)(1-t_c) + Depr - CapEx -\Delta NWC - 0\\ \end{aligned}###

Does this annual FFCF with zero interest expense or the annual interest tax shield?

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 debt-to-equity ratio	25%

Notes

1. 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 debt-to-equity 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 debt-to-equity 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) $684.222k

(b) $690.919k

(c) $697.616k

(d) $698.713k

(e) $710.601k

Question 3  DDM, income and capital returns

The following equation is called the Dividend Discount Model (DDM), Gordon Growth Model or the perpetuity with growth formula: ### P_0 = \frac{ C_1 }{ r - g } ###

What is ##g##? The value ##g## is the long term expected:

(a) Income return of the stock.

(b) Capital return of the stock.

(c) Total return of the stock.

(d) Dividend yield of the stock.

(e) Price-earnings ratio of the stock.

Question 4  DDM

For a price of $13, Carla will sell you a share paying a dividend of $1 in one year and every year after that forever. The required return of the stock is 10% pa.

Would you like to Carla's share or politely ?

Question 5  DDM

For a price of $6, Carlos will sell you a share which will pay a dividend of $1 in one year and every year after that forever. The required return of the stock is 10% pa.

Would you like to his share or politely ?

Question 6  DDM

For a price of $102, Andrea will sell you a share which just paid a dividend of $10 yesterday, and is expected to pay dividends every year forever, growing at a rate of 5% pa.

So the next dividend will be ##10(1+0.05)^1=$10.50## in one year from now, and the year after it will be ##10(1+0.05)^2=11.025## and so on.

The required return of the stock is 15% pa.

Would you like to the share or politely ?

Question 7  DDM

For a price of $1040, Camille will sell you a share which just paid a dividend of $100, and is expected to pay dividends every year forever, growing at a rate of 5% pa.

So the next dividend will be ##100(1+0.05)^1=$105.00##, and the year after it will be ##100(1+0.05)^2=110.25## and so on.

The required return of the stock is 15% pa.

Would you like to the share or politely ?

Question 8  DDM

For a price of $10.20 each, Renee will sell you 100 shares. Each share is expected to pay dividends in perpetuity, growing at a rate of 5% pa. The next dividend is one year away (t=1) and is expected to be $1 per share.

The required return of the stock is 15% pa.

Would you like to the shares or politely ?

Question 9  DDM, NPV

For a price of $129, Joanne will sell you a share which is expected to pay a $30 dividend in one year, and a $10 dividend every year after that forever. So the stock's dividends will be $30 at t=1, $10 at t=2, $10 at t=3, and $10 forever onwards.

The required return of the stock is 10% pa.

Would you like to the share or politely ?

Question 10  DDM

For a price of $95, Sherylanne will sell you a share which is expected to pay its first dividend of $10 in 7 years (t=7), and will continue to pay the same $10 dividend every year after that forever.

The required return of the stock is 10% pa.

Would you like to the share or politely ?

Question 18  DDM, income and capital returns

The following equation is the Dividend Discount Model, also known as the 'Gordon Growth Model' or the 'Perpetuity with growth' equation.

### p_{0} = \frac{c_1}{r_{\text{eff}} - g_{\text{eff}}} ###

What is the discount rate '## r_\text{eff} ##' in this equation?

(a) The expected total return of the stock.

(b) The expected capital return of the stock.

(c) The expected dividend return of the stock.

(d) The expected income return of the stock.

(e) The expected growth rate of the stock price.

Question 28  DDM, income and capital returns

The following equation is the Dividend Discount Model, also known as the 'Gordon Growth Model' or the 'Perpetuity with growth' equation.

### P_{0} = \frac{C_1}{r_{\text{eff}} - g_{\text{eff}}} ###

What would you call the expression ## C_1/P_0 ##?

(a) The expected total return of the stock.

(b) The expected income return of the stock.

(c) The expected capital return of the stock.

(d) The expected growth rate of the dividend.

(e) The expected growth rate of the stock price.

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 36  DDM, perpetuity with growth

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?

(a) $127.5

(b) $125

(c) $102

(d) $101.98

(e) $100

Question 39  DDM, perpetuity with growth

A stock is expected to pay the following dividends:

Cash Flows of a Stock
Time (yrs)	0	1	2	3	4	...
Dividend ($)	0.00	1.00	1.05	1.10	1.15	...

After year 4, the annual dividend will grow in perpetuity at 5% pa, so;

• the dividend at t=5 will be $1.15(1+0.05),
• the dividend at t=6 will be $1.15(1+0.05)^2, and so on.

The required return on the stock is 10% pa. Both the growth rate and required return are given as effective annual rates. What is the current price of the stock?

(a) $25.6033

(b) $20.7476

(c) $20.0000

(d) $19.8835

(e) $18.3126

Question 40  DDM, perpetuity with growth

A stock is expected to pay the following dividends:

Cash Flows of a Stock
Time (yrs)	0	1	2	3	4	...
Dividend ($)	0.00	1.00	1.05	1.10	1.15	...

After year 4, the annual dividend will grow in perpetuity at 5% pa, so;

• the dividend at t=5 will be $1.15(1+0.05),
• the dividend at t=6 will be $1.15(1+0.05)^2, and so on.

The required return on 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 three and a half years (t = 3.5)?

(a) $27.7567

(b) $24.1226

(c) $23.5680

(d) $22.4457

(e) $3.6341

Question 41  DDM, income and capital returns

The following is the Dividend Discount Model (DDM) used to price stocks:

### P_0 = \frac{d_1}{r-g} ###

Assume that the assumptions of the DDM hold and that the time period is measured in years.

Which of the following is equal to the expected dividend in 3 years, ## d_3 ##?

(a) ## d_1(1+g)^3 ##

(b) ## P_3(r-g) ##

(c) ## d_2(1+g)^2 ##

(d) ## P_0(1+g)^3(r-g) ##

(e) ## P_0(1+g)^2(r-g) ##

Question 50  DDM, stock pricing, inflation, real and nominal returns and cash flows

Most listed Australian companies pay dividends twice per year, the 'interim' and 'final' dividends, which are roughly 6 months apart.

You are an equities analyst trying to value the company BHP. You decide to use the Dividend Discount Model (DDM) as a starting point, so you study BHP's dividend history and you find that BHP tends to pay the same interim and final dividend each year, and that both grow by the same rate.

You expect BHP will pay a $0.55 interim dividend in six months and a $0.55 final dividend in one year. You expect each to grow by 4% next year and forever, so the interim and final dividends next year will be $0.572 each, and so on in perpetuity.

Assume BHP's cost of equity is 8% pa. All rates are quoted as nominal effective rates. The dividends are nominal cash flows and the inflation rate is 2.5% pa.

What is the current price of a BHP share?

(a) $57.1734

(b) $28.0394

(c) $27.7723

(d) $27.5000

(e) $27.2330

Question 51  DDM

A stock pays semi-annual dividends. It just paid a dividend of $10. The growth rate in the dividend is 1% every 6 months, given as an effective 6 month rate. You estimate that the stock's required return is 21% pa, as an effective annual rate.

Using the dividend discount model, what will be the share price?

(a) $50.00

(b) $50.50

(c) $100.00

(d) $111.11

(e) $112.22

Question 54  NPV, DDM

A stock is expected to pay the following dividends:

Cash Flows of a Stock
Time (yrs)	0	1	2	3	4	...
Dividend ($)	0.00	1.15	1.10	1.05	1.00	...

After year 4, the annual dividend will grow in perpetuity at -5% pa. Note that this is a negative growth rate, so the dividend will actually shrink. So,

• the dividend at t=5 will be ##$1(1-0.05) = $0.95##,
• the dividend at t=6 will be ##$1(1-0.05)^2 = $0.9025##, and so on.

The required return on the stock is 10% pa. Both the growth rate and required return are given as effective annual rates.

What is the current price of the stock?

(a) $7.2968

(b) $7.5018

(c) $7.6667

(d) $7.7522

(e) $9.4101

Question 55  NPV, DDM

A stock is expected to pay the following dividends:

Cash Flows of a Stock
Time (yrs)	0	1	2	3	4	...
Dividend ($)	0.00	1.15	1.10	1.05	1.00	...

After year 4, the annual dividend will grow in perpetuity at -5% pa. Note that this is a negative growth rate, so the dividend will actually shrink. So,

• the dividend at t=5 will be ##$1(1-0.05) = $0.95##,
• the dividend at t=6 will be ##$1(1-0.05)^2 = $0.9025##, and so on.

The required return on 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 four and a half years (t = 4.5)?

(a) $5.2615

(b) $6.0386

(c) $6.3333

(d) $6.6425

(e) $11.9040

Question 142  DDM, income and capital returns

When using the dividend discount model to price a stock:

### p_{0} = \frac{d_1}{r - g} ###

The growth rate of dividends (g):

(a) Is the stock's required return.

(b) Is the stock's expected total return.

(c) Is the stock's expected dividend return.

(d) Is the stock's expected real yield.

(e) Should be less than the expected GDP growth rate of the country where the company does business.

Question 148  DDM, income and capital returns

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?

(a) ## r-g ##

(b) ## \dfrac{d_1}{p_0} ##

(c) ## \dfrac{d_5}{p_4} ##

(d) ## \dfrac{d_5(1+g)^2}{p_6} ##

(e) ## \dfrac{d_3}{p_0(1+r)^2} ##

Question 150  DDM, effective rate

A share just paid its semi-annual dividend of $10. The dividend is expected to grow at 2% every 6 months forever. This 2% growth rate is an effective 6 month rate. Therefore the next dividend will be $10.20 in six months. The required return of the stock is 10% pa, given as an effective annual rate.

What is the price of the share now?

(a) $127.50

(b) $171.14

(c) $173.33

(d) $174.56

(e) $354.06

Question 158  DDM, income and capital returns

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_\text{eff}-g_\text{eff}}###

Which expression is NOT equal to the expected capital return?

(a) ## g_\text{eff} ##

(b) ## \dfrac{p_1}{p_0} -1 ##

(c) ## \dfrac{d_5}{d_4} -1 ##

(d) ## \dfrac{d_1}{p_0} - 1 ##

(e) ## \dfrac{p_1-p_0}{p_0} ##

Question 165  DDM, PE ratio, payout ratio

For certain shares, the forward-looking Price-Earnings Ratio (##P_0/EPS_1##) is equal to the inverse of the share's total expected return (##1/r_\text{total}##). For what shares is this true?

Use the general accounting definition of 'payout ratio' which is dividends per share (DPS) divided by earnings per share (EPS) and assume that all cash flows, earnings and rates are real rather than nominal.

A company's forward-looking PE ratio will be the inverse of its total expected return on equity when it has a:

(a) 100% payout ratio and high expected growth in earnings and dividends.

(b) 100% payout ratio and negative expected growth in earnings and dividends.

(c) 100% payout ratio and no expected growth in earnings or dividends.

(d) 0% payout ratio and no expected growth in earnings or dividends.

(e) 0% payout ratio and negative expected growth in earnings and dividends.

Question 166  DDM, no explanation

A stock pays annual dividends. It just paid a dividend of $3. The growth rate in the dividend is 4% 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?

(a) 30

(b) 31.16

(c) 31.2

(d) 50

(e) 52

Question 169  NPV, DDM

A stock is expected to pay the following dividends:

Cash Flows of a Stock
Time (yrs)	0	1	2	3	4	...
Dividend ($)	8	8	8	20	8	...

After year 4, the dividend will grow in perpetuity at 4% pa. The required return on the stock is 10% pa. Both the growth rate and required return are given as effective annual rates. Note that the $8 dividend at time zero is about to be paid tonight.

What is the current price of the stock?

(a) 170.24

(b) 141.09

(c) 137.09

(d) 131.62

(e) 127.98

Question 170  NPV, DDM

A stock is expected to pay the following dividends:

Cash Flows of a Stock
Time (yrs)	0	1	2	3	4	...
Dividend ($)	8	8	8	20	8	...

After year 4, the dividend will grow in perpetuity at 4% pa. The required return on the stock is 10% pa. Both the growth rate and required return are given as effective annual rates. Note that the $8 dividend at time zero is about to be paid tonight.

What will be the price of the stock in 5 years (t = 5), just after the dividend at that time has been paid?

(a) 166.79

(b) 149.98

(c) 144.21

(d) 138.67

(e) 128.21

Question 171  DDM, income and capital returns

The following is the Dividend Discount Model used to price stocks:

### p_0=\frac{d_1}{r-g} ###

Which of the following statements about the Dividend Discount Model is NOT correct?

(a) The dividend yield is equal to ##(r-g)##.

(b) The dividend yield is equal to ##\left( \dfrac{d_1}{p_0} \right)##.

(c) The total return of the stock is equal to ##(r)##.

(d) The total return of the stock is equal to ##\left( \dfrac{d_1+p_0.g}{p_0} \right)##.

(e) The total return of the stock is equal to ##(r+g)##.

Question 181  DDM

A stock pays annual dividends. It just paid a dividend of $5. The growth rate in the dividend is 1% pa. You estimate that the stock's required return is 8% 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?

(a) 72.1429

(b) 71.4286

(c) 63.1250

(d) 63.1150

(e) 62.5000

Question 184  NPV, DDM

A stock is expected to pay the following dividends:

Cash Flows of a Stock
Time (yrs)	0	1	2	3	4	...
Dividend ($)	2	2	2	10	3	...

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

What is the current price of the stock?

(a) 62.9842

(b) 52.0526

(c) 50.5500

(d) 48.5009

(e) 47.1349

Question 185  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 ($)	2	2	2	10	3	...

After year 4, the dividend will grow in perpetuity at 4% pa. The required return on 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 5 years (t = 5), just after the dividend at that time has been paid?

(a) 61.5018

(b) 56.2432

(c) 54.0800

(d) 52.0000

(e) 48.0769

Question 186  DDM, income and capital returns

Here's the Dividend Discount Model, used to price stocks:

### p_0=\frac{d_1}{r-g} ###

All rates are effective annual rates and the cash flows (##d_1##) are received every year. Note that the r and g terms in the above DDM could also be labelled: ###r = r_{\text{total, 0}\rightarrow\text{1yr, eff 1yr}}### ###g = r_{\text{capital, 0}\rightarrow\text{1yr, eff 1yr}}### Which of the following statements is NOT correct?

(a) The expected dividend in 3 years will be: ##d_3 = d_1 (1+g)^2##.

(b) The expected price in 3 years will be: ##p_3 = p_0 (1+g)^3##.

(c) The expected effective 3 year total return measured over 3 years is equal to: ##r_{\text{total, 0}\rightarrow\text{3yr, eff 3yr}} = (1+r)^3-1##.

(d) The expected effective 3 year total return measured over 3 years will be: ##r_{\text{total, 0}\rightarrow\text{3yr, eff 3yr}} = \dfrac{p_3-p_0+d_3}{p_0}##.

(e) The expected effective annual dividend yield will be: ##r_{\text{dividend, 0}\rightarrow\text{3yr, eff annual}} = \dfrac{d_1}{p_0}##.

Question 201  DDM, income and capital returns

The following is the Dividend Discount Model (DDM) used to price stocks:

###P_0=\dfrac{C_1}{r-g}###

If the assumptions of the DDM hold and the stock is fairly priced, which one of the following statements is NOT correct? The long term expected:

(a) Dividend growth rate is equal to the long term expected growth rate of the stock price.

(b) Dividend growth rate is equal to the long term expected capital return of the stock.

(c) Dividend growth rate is equal to the long term expected dividend yield.

(d) Total return of the stock is equal to its long term required return.

(e) Total return of the stock is equal to the company's long term cost of equity.

Question 216  DDM

A stock just paid its annual dividend of $9. The share price is $60. The required return of the stock is 10% pa as an effective annual rate.

What is the implied growth rate of the dividend per year?

(a) -0.8565

(b) -0.0500

(c) -0.0435

(d) 0.0000

(e) 0.1500

Question 217  NPV, DDM, multi stage growth model

A stock is expected to pay a dividend of $15 in one year (t=1), then $25 for 9 years after that (payments at t=2 ,3,...10), and on the 11th year (t=11) the dividend will be 2% less than at t=10, and will continue to shrink at the same rate every year after that forever. The required return of the stock is 10%. All rates are effective annual rates.

What is the price of the stock now?

(a) $361.78

(b) $236.33

(c) $237.93

(d) $348.69

(e) $223.24

Question 228  DDM, NPV, risk, market efficiency

A very low-risk stock just paid its semi-annual dividend of $0.14, as it has for the last 5 years. You conservatively estimate that from now on the dividend will fall at a rate of 1% every 6 months.

If the stock currently sells for $3 per share, what must be its required total return as an effective annual rate?

If risk free government bonds are trading at a yield of 4% pa, given as an effective annual rate, would you consider buying or selling the stock?

The stock's required total return is:

(a) 9.55%, so buy the stock since its required return is too high for its low risk.

(b) 7.37%, so buy the stock since its required return is too high for its low risk.

(c) 7.37%, so sell the stock since its required return is too high for its low risk.

(d) 3.62%, so buy the stock since its required return is too low for its low risk.

(e) 3.62%, so sell the stock since its required return is too low for its low risk.

Question 232  CAPM, DDM

A stock has a beta of 0.5. Its next dividend is expected to be $3, paid one year from now. Dividends are expected to be paid annually and grow by 2% pa forever. Treasury bonds yield 5% pa and the market portfolio's expected return is 10% pa. All returns are effective annual rates.

What is the price of the stock now?

(a) $55.6364

(b) $54.5455

(c) $40.8

(d) $40

(e) $37.5

Question 248  CAPM, DDM, income and capital returns

The total return of any asset can be broken down in different ways. One possible way is to use the dividend discount model (or Gordon growth model):

###p_0 = \frac{c_1}{r_\text{total}-r_\text{capital}}###

Which, since ##c_1/p_0## is the income return (##r_\text{income}##), can be expressed as:

###r_\text{total}=r_\text{income}+r_\text{capital}###

So the total return of an asset is the income component plus the capital or price growth component.

Another way to break up total return is to use the Capital Asset Pricing Model:

###r_\text{total}=r_\text{f}+β(r_\text{m}- r_\text{f})###

###r_\text{total}=r_\text{time value}+r_\text{risk premium}###

So the risk free rate is the time value of money and the term ##β(r_\text{m}- r_\text{f})## is the compensation for taking on systematic risk.

Using the above theory and your general knowledge, which of the below equations, if any, are correct?

(I) ##r_\text{income}=r_\text{time value}##

(II) ##r_\text{income}=r_\text{risk premium}##

(III) ##r_\text{capital}=r_\text{time value}##

(IV) ##r_\text{capital}=r_\text{risk premium}##

(V) ##r_\text{income}+r_\text{capital}=r_\text{time value}+r_\text{risk premium}##

Which of the equations are correct?

(a) I, IV and V only.

(b) II, III and V only.

(c) V only.

(d) All are true.

(e) None are true.

Question 260  DDM

A share just paid its semi-annual dividend of $5. The dividend is expected to grow at 1% every 6 months forever. This 1% growth rate is an effective 6 month rate.

Therefore the next dividend will be $5.05 in six months. The required return of the stock 8% pa, given as an effective annual rate.

What is the price of the share now?

(a) $71.4286

(b) $72.1429

(c) $84.3072

(d) $85.1503

(e) $172.7648

Question 263  DDM, income and capital returns

A company's shares just paid their annual dividend of $2 each.

The stock price is now $40 (just after the dividend payment). The annual dividend is expected to grow by 3% every year forever. The assumptions of the dividend discount model are valid for this company.

What do you expect the effective annual dividend yield to be in 3 years (dividend yield from t=3 to t=4)?

(a) 0.03

(b) 0.0409

(c) 0.044

(d) 0.05

(e) 0.0515

Question 264  DDM

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}###

A stock pays dividends annually. It just paid a dividend, but the next dividend (##d_1##) will be paid in one year.

According to the DDM, what is the correct formula for the expected price of the stock in 2.5 years?

(a) ##P_{2.5}=P_0 (1+g)^{2.5} ##

(b) ##P_{2.5}=P_0 (1+r)^{2.5} ##

(c) ##P_{2.5}=P_0 (1+g)^2 (1+r)^{0.5} ##

(d) ##P_{2.5}=P_0 (1+r)^2 (1+g)^{0.5} ##

(e) ##P_{2.5}=P_0 (1+r)^3 (1+g)^{-0.5} ##

Question 289  DDM, expected and historical returns, ROE

In the dividend discount model:

###P_0 = \dfrac{C_1}{r-g}###

The return ##r## is supposed to be the:

(a) Expected future total return of the market price of equity.

(b) Expected future total return of the book price of equity.

(c) Actual historical total return on the market price of equity.

(d) Actual historical total return on the book price of equity.

(e) Actual historical return on equity (ROE) defined as (Net Income / Owners Equity).

Question 329  DDM, expected and historical returns

In the dividend discount model:

### P_0= \frac{d_1}{r-g} ###

The pronumeral ##g## is supposed to be the:

(a) Expected future growth rate of the dividend.

(b) Actual historical growth rate of the dividend.

(c) Expected future growth rate of the total required return on equity r.

(d) Actual historical growth rate of the market share price.

(e) Actual historical growth rate of the return on equity (ROE) defined as (Net Income / Owners Equity).

Question 331  DDM, income and capital returns

The following equation is the Dividend Discount Model, also known as the 'Gordon Growth Model' or the 'Perpetuity with growth' equation.

### p_0= \frac{c_1}{r-g} ###

Which expression is equal to the expected dividend return?

(a) ##(c_1/p_0 ) -1##

(b) ##(p_1/p_0) -1##

(c) ##(c_5/c_4) -1##

(d) ##c_3/p_2##

(e) ##(p_1-p_0)/p_0##

Question 333  DDM, time calculation

When using the dividend discount model, care must be taken to avoid using a nominal dividend growth rate that exceeds the country's nominal GDP growth rate. Otherwise the firm is forecast to take over the country since it grows faster than the average business forever.

Suppose a firm's nominal dividend grows at 10% pa forever, and nominal GDP growth is 5% pa forever. The firm's total dividends are currently $1 billion (t=0). The country's GDP is currently $1,000 billion (t=0).

In approximately how many years will the company's total dividends be as large as the country's GDP?

(a) 1,443 years

(b) 1,199 years

(c) 955 years

(d) 674 years

(e) 148 years

Question 352  income and capital returns, DDM, real estate

Two years ago Fred bought a house for $300,000.

Now it's worth $500,000, based on recent similar sales in the area.

Fred's residential property has an expected total return of 8% pa.

He rents his house out for $2,000 per month, paid in advance. Every 12 months he plans to increase the rental payments.

The present value of 12 months of rental payments is $23,173.86.

The future value of 12 months of rental payments one year ahead is $25,027.77.

What is the expected annual growth rate of the rental payments? In other words, by what percentage increase will Fred have to raise the monthly rent by each year to sustain the expected annual total return of 8%?

(a) -0.3426%

(b) 0%

(c) 0.2754%

(d) 2.9944%

(e) 3.3652%

Question 355  DDM, stock pricing

Stocks in the United States usually pay quarterly dividends. For example, the retailer Wal-Mart Stores paid a $0.47 dividend every quarter over the 2013 calendar year and plans to pay a $0.48 dividend every quarter over the 2014 calendar year.

Using the dividend discount model and net present value techniques, calculate the stock price of Wal-Mart Stores assuming that:

• The time now is the beginning of January 2014. The next dividend of $0.48 will be received in 3 months (end of March 2014), with another 3 quarterly payments of $0.48 after this (end of June, September and December 2014).
• The quarterly dividend will increase by 2% every year, but each quarterly dividend over the year will be equal. So each quarterly dividend paid in 2015 will be $0.4896 (##=0.48×(1+0.02)^1##), with the first at the end of March 2015 and the last at the end of December 2015. In 2016 each quarterly dividend will be $0.499392 (##=0.48×(1+0.02)^2##), with the first at the end of March 2016 and the last at the end of December 2016, and so on forever.
• The total required return on equity is 6% pa.
• The required return and growth rate are given as effective annual rates.
• All cash flows and rates are nominal. Inflation is 3% pa.
• Dividend payment dates and ex-dividend dates are at the same time.
• Remember that there are 4 quarters in a year and 3 months in a quarter.

What is the current stock price?

(a) $12

(b) $46.2895

(c) $48

(d) $48.3585

(e) $49.0669

Question 362  income and capital returns, DDM, real estate

Three years ago Frederika bought a house for $400,000.

Now it's worth $600,000, based on recent similar sales in the area.

Frederika's residential property has an expected total return of 7% pa.

She rents her house out for $2,500 per month, paid in advance. Every 12 months she plans to increase the rental payments.

The present value of 12 months of rental payments is $29,089.48.

The future value of 12 months of rental payments one year ahead is $31,125.74.

What is the expected annual capital yield of the property?

(a) -0.7814%

(b) -0.2724%

(c) 1.8124%

(d) 2%

(e) 2.1518%

Question 365  DDM, stock pricing

Stocks in the United States usually pay quarterly dividends. For example, the software giant Microsoft paid a $0.23 dividend every quarter over the 2013 financial year and plans to pay a $0.28 dividend every quarter over the 2014 financial year.

Using the dividend discount model and net present value techniques, calculate the stock price of Microsoft assuming that:

• The time now is the beginning of July 2014. The next dividend of $0.28 will be received in 3 months (end of September 2014), with another 3 quarterly payments of $0.28 after this (end of December 2014, March 2015 and June 2015).
• The quarterly dividend will increase by 2.5% every year, but each quarterly dividend over the year will be equal. So each quarterly dividend paid in the financial year beginning in September 2015 will be $ 0.287 ##(=0.28×(1+0.025)^1)##, with the last at the end of June 2016. In the next financial year beginning in September 2016 each quarterly dividend will be $0.294175 ##(=0.28×(1+0.025)^2)##, with the last at the end of June 2017, and so on forever.
• The total required return on equity is 6% pa.
• The required return and growth rate are given as effective annual rates.
• Dividend payment dates and ex-dividend dates are at the same time.
• Remember that there are 4 quarters in a year and 3 months in a quarter.

What is the current stock price?

(a) $32.71126

(b) $32.298457

(c) $32

(d) $30.859679

(e) $8

Question 270  real estate, DDM, effective rate conversion

You own an apartment which you rent out as an investment property.

What is the price of the apartment using discounted cash flow (DCF, same as NPV) valuation?

Assume that:

• You just signed a contract to rent the apartment out to a tenant for the next 12 months at $2,000 per month, payable in advance (at the start of the month, t=0). The tenant is just about to pay you the first $2,000 payment.
• The contract states that monthly rental payments are fixed for 12 months. After the contract ends, you plan to sign another contract but with rental payment increases of 3%. You intend to do this every year.
  So rental payments will increase at the start of the 13th month (t=12) to be $2,060 (=2,000(1+0.03)), and then they will be constant for the next 12 months.
  Rental payments will increase again at the start of the 25th month (t=24) to be $2,121.80 (=2,000(1+0.03)²), and then they will be constant for the next 12 months until the next year, and so on.
• The required return of the apartment is 8.732% pa, given as an effective annual rate.
• Ignore all taxes, maintenance, real estate agent, council and strata fees, periods of vacancy and other costs. Assume that the apartment will last forever and so will the rental payments.

(a) $415,149.4048

(b) $438,252.6707

(c) $441,067.7356

(d) $444,155.5276

(e) $455,263.0844