Question

The MoMi Corporation’s cash flow from operations before interest and taxes was $2.8 million in the...

The MoMi Corporation’s cash flow from operations before interest and taxes was $2.8 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 16% of pretax cash flow each year. The tax rate is 21%. Depreciation was $340,000 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 calculate the value of the firm and the firm’s equity. (Enter your answer in dollars not in millions.)

Homework Answers

Answer #1

First we assumes that  cash flow from operations before interest and taxes $2.8 million is before deducting depreciation

So EBIT = $ 2.8 million - $ 340,000 = $2,460,000

FCFF = EBIT (1-t) + Depreciation = $ 2,460,000 ( 1-0.21) + $340,000 = $22,83,400

Investment by firm per year = $ 2.8 million * 16% = $448,000 per year

So net cash flow per year = $ 22,83,400 - $ 448,000 = $18,35,400

Value of firm = FCFF(1+g)/ Market Cap rate- g

= $18,35,400 (1+0.05) / 12%-5%

= $ 19,27,170 / 7%

=$ 27,531,000

Value of Debt = $ 4,000,000

Value of Equity =Value of firm - Value of debt = $ 27,531,000 - $ 4,000,000 = $ 23,531,000

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
The MoMi Corporation’s cash flow from operations before interest and taxes was $2.7 million in the...
The MoMi Corporation’s cash flow from operations before interest and taxes was $2.7 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 $330,000 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 million in the...
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 21%. Depreciation was $200,000 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 $3.1 million in the...
The MoMi Corporation’s cash flow from operations before interest and taxes was $3.1 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 19% of pretax cash flow each year. The tax rate is 21%. Depreciation was $370,000 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 $1.5 million in...
The MoMi Corporation’s cash flow from operations before interest, depreciation and taxes was $1.5 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 15% of pretax cash flow each year. The tax rate is 21%. Depreciation was $210,000 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 and taxes was $4.2 million in the...
The MoMi Corporation’s cash flow from operations before interest and taxes was $4.2 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 15% of pretax cash flow each year. The tax rate is 35%. Depreciation was $310,000 in the year just ended and is expected to grow at the same rate as the operating cash flow. The...
he MoMi Corporation’s cash flow from operations before interest and taxes was $1.8 million in the...
he 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 income before interest, depreciation and taxes, was $2.7 million in the year just...
The MoMi Corporation’s income before interest, depreciation and taxes, was $2.7 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 30%. Depreciation was $330,000 in the year just ended and is expected to grow at the same rate as the operating cash flow. The appropriate market...
Atchley Corporation’s last free cash flow was $1.55 million. The free cash flow growth rate is...
Atchley Corporation’s last free cash flow was $1.55 million. The free cash flow growth rate is expected to be constant at 1.5% for 2 years, after which free cash flows are expected to grow at a rate of 8.0% forever. The firm's weighted average cost of capital (WACC) is 12.0%. Atchley has $2 million in short-term debt and $14 million in debt and 1 million shares outstanding. What is the best estimate of the intrinsic stock price? a. $29.70 b....
1. PA Film Corporation’s last free cash flow was $1.55 million. The free cash flow growth...
1. PA Film Corporation’s last free cash flow was $1.55 million. The free cash flow growth rate is expected to be constant at 1.5% for 2 years, after which free cash flows are expected to grow at a rate of 8.0% forever. The firm's weighted average cost of capital (WACC) is 12.0%. It has $2 million in short-term debt and $14 million in debt and 1 million shares outstanding. What is the best estimate of the intrinsic stock price? a....
PureFood Inc forecasts that its free cash flow in the coming year, i.e., at t=1, will...
PureFood Inc forecasts that its free cash flow in the coming year, i.e., at t=1, will be $10 million, but its FCF at t=2 will be $20 million. After Year 2 , FCF is expected to grow at a constant rate of 5% forever. If the weighted average cost of capital is 14%, what is the firm’s value of operations, in millions?
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT