In: Finance
What is the free cash flow of a firm with revenues of $23 million, operating margin of 37.2%, net margin of 16.8%, tax rate of 11.2%, and reinvestment rate of 46%? Round to the nearest dollar. (e.g., $2,365,564.8 = 2,365,565).
Free cash flow of firm = Net operating profit after tax + depreciation and amortization - capital expenditure - networking capital
or
Free cash flow of firm = Net operating profit after tax (NOPAT) -
reinvestment amount
from above details
Net operating profit after tax (NOPAT) = Total revenue * operating profit margin * (1- tax rate)
NOPAT = $ 23000000 * 0.372 * (1-0.112)
= $ 23000000 * 0.372 * 0.888
= $ 7597728
Reinvestment amount = NOPAT * Reinvestment rate
= $ 7597728 * 46 %
= $ 3494955
Free cash flow of firm = Net operating profit after tax (NOPAT) -
reinvestment amount
= $ 7597728 - $ 3494955 = $ 4102773
Free cash flow of firm = 4,102,773