The MoMi Corporation’s cash flow from operations before interest and taxes was $
ID: 2758303 • Letter: T
Question
The MoMi Corporation’s cash flow from operations before interest and taxes was $2 million in the year just ended, and it expects that this will grow by 5% per year forever. To make this happen, the firm will have to invest an amount equal to 20% of pretax cash flow each year. The tax rate is 35%. Depreciation was $200,000 in the year just ended and is expected to grow at the same rate as the operating cash flow. The appropriate market capitalization rate for the unleveraged cash flow is 12% per year, and the firm currently has debt of $4 million outstanding. Use the free cash flow approach to value the firm’s equity.
$1,008,500.00
Value of Equity:?
The MoMi Corporation’s cash flow from operations before interest and taxes was $2 million in the year just ended, and it expects that this will grow by 5% per year forever. To make this happen, the firm will have to invest an amount equal to 20% of pretax cash flow each year. The tax rate is 35%. Depreciation was $200,000 in the year just ended and is expected to grow at the same rate as the operating cash flow. The appropriate market capitalization rate for the unleveraged cash flow is 12% per year, and the firm currently has debt of $4 million outstanding. Use the free cash flow approach to value the firm’s equity.
Particulars Present Year Next Year With 5% Growth EBIT $2,000,000.00 $2,100,000.00 Less: Depreciation $200,000.00 $210,000.00 EBT $1,800,000.00 $1,890,000.00 Less: Taxes at 35% $630,000.00 $661,500.00 Net Income $1,170,000.00 $1,228,500.00 Add: Depreciation $200,000.00 $200,000.00 Operating Cash Flow $1,370,000.00 $1,428,500.00 Less: Investment $400,000.00 $420,000.00 Fresh Cash Flows $970,000.00$1,008,500.00
Explanation / Answer
Firm value = Free cash flows1÷( Capitalization Rate- growth rate )
= $1,008,500/(12%-5%)
= $14,407,142.86
Equity value:
= $14,407,142.86-$4,000,000
= $10,407,142.86
Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.