Question

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 appropriate market capitalization rate for the unleveraged cash flow is 12% per year, and the firm currently has debt of $6 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.)

Answer 1

Value of the firm	$28,584,000
Value of the firm's equity	$22,584,000

Value of Firms Equity using free cash flow approach

Particulars	Amount ($)
Cash flow from operations before interest and taxes [$3,000,000 x 105%]	3,150,000
Less: Depreciation Expenses [$360,000 x 105%]	378,000
Taxable Income	2,772,000
Less: Tax at 21%	582,120
After-tax unleveraged income	2,189,880
Add Back: Depreciation Expenses	378,000
Net Income after tax	2,567,880
Less: Additional Investment [$3,150,000 x 18%]	567,000
Free Cash Flow (FCF)	2,000,880

Total Value of the firm

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

= FCF / (Ke – g)

= $2,000,880 / (0.12 – 0.05)

= $2,000,880 / 0.07

= $28,584,000

Value the firm’s Equity

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

= $28,584,000 - $6,000,000

= $22,584,000