Question

In: Finance

The MoMi Corporation’s cash flow from operations before interest and taxes was $2.5 million in the...

The MoMi Corporation’s cash flow from operations before interest and taxes was $2.5 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 19% of pretax cash flow each year. The tax rate is 21%. Depreciation was $310,000 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 $5 million outstanding. Use the free cash flow approach to calculate the value of the firm and the firm’s equity. (Enter your answer in dollars not in millions.)

Solutions

Expert Solution

Value of the firm

$23,476,500

Value of the firm's equity

$18,476,500

Value of Firms Equity using free cash flow approach

Particulars

Amount ($)

Cash flow from operations before interest and taxes [$2,500,000 x 105%]

2,625,000

Less: Depreciation Expenses [$310,000 x 105%]

325,500

Taxable Income

2,299,500

Less: Tax at 21% [$2,299,500 x 21%]

482,895

After-tax unleveraged income  

1,816,605

Add Back: Depreciation Expenses

325,500

Net Income after tax

2,142,105

Less: Additional Investment [$2,625,000 x 19%]

498,750

Free Cash Flow (FCF)

1,643,355

Total Value of the firm

Free Cash Flow (FCF) = $1,643,355

Growth Rate per year (g) = 5% per year

Required Rate of Return (Ke) = 12% per year

Total Value of the firm = Free cash flow / (market capitalization rate – Growth Rate)

= FCF / (Ke – g)

= $1,643,355 / (0.12 – 0.05)

= $1,643,355 / 0.07

= $23,476,500

Value the firm’s Equity

Value the firm’s Equity = Total Value of the firm – Market Value of Debt

= $23,476,500 - $5,000,000

= $18,476,500


Related Solutions

The MoMi Corporation’s cash flow from operations before interest and taxes was $4.8 million in the...
The MoMi Corporation’s cash flow from operations before interest and taxes was $4.8 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 $340,000 in the year just ended and is expected to grow at the same rate as the operating cash flow. The...
The MoMi Corporation’s cash flow from operations before interest and taxes was $3.2 million in the...
The MoMi Corporation’s cash flow from operations before interest and taxes was $3.2 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 21%. Depreciation was $380,000 in the year just ended and is expected to grow at the same rate as the operating cash flow. The...
The MoMi Corporation’s cash flow from operations before interest and taxes was $5.8 million in the...
The MoMi Corporation’s cash flow from operations before interest and taxes was $5.8 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 15% of pretax cash flow each year. The tax rate is 35%. Depreciation was $390,000 in the year just ended and is expected to grow at the same rate as the operating cash flow. The...
The MoMi Corporation’s cash flow from operations before interest and taxes was $1.8 million in the...
The MoMi Corporation’s cash flow from operations before interest and taxes was $1.8 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 18% of pretax cash flow each year. The tax rate is 21%. Depreciation was $240,000 in the year just ended and is expected to grow at the same rate as the operating cash flow. The...
The MoMi Corporation’s cash flow from operations before interest and taxes was $3.3 million in the...
The MoMi Corporation’s cash flow from operations before interest and taxes was $3.3 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 15% of pretax cash flow each year. The tax rate is 21%. Depreciation was $390,000 in the year just ended and is expected to grow at the same rate as the operating cash flow. The...
The MoMi Corporation’s cash flow from operations before interest and taxes was $4 million in the...
The MoMi Corporation’s cash flow from operations before interest and taxes was $4 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 16% of pretax cash flow each year. The tax rate is 35%. Depreciation was $300,000 in the year just ended and is expected to grow at the same rate as the operating cash flow. The...
The MoMi Corporation’s cash flow from operations before interest and taxes was $3 million in the...
The MoMi Corporation’s cash flow from operations before interest and taxes was $3 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 15% of pretax cash flow each year. The tax rate is 35%. Depreciation was $250,000 in the year just ended and is expected to grow at the same rate as the operating cash flow. The...
The MoMi Corporation’s cash flow from operations before interest and taxes was $2.1 million in the...
The MoMi Corporation’s cash flow from operations before interest and taxes was $2.1 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 15% of pretax cash flow each year. The tax rate is 21%. Depreciation was $270,000 in the year just ended and is expected to grow at the same rate as the operating cash flow. The...
The MoMi Corporation’s cash flow from operations before interest, depreciation and taxes was $3.0 million in...
The MoMi Corporation’s cash flow from operations before interest, depreciation and taxes was $3.0 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 18% of pretax cash flow each year. The tax rate is 21%. Depreciation was $360,000 in the year just ended and is expected to grow at the same rate as the operating cash flow....
The MoMi Corporation’s cash flow from operations before interest, depreciation and taxes was $1.6 million in...
The MoMi Corporation’s cash flow from operations before interest, depreciation and taxes was $1.6 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 16% of pretax cash flow each year. The tax rate is 21%. Depreciation was $220,000 in the year just ended and is expected to grow at the same rate as the operating cash flow....
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT