Question

What are the free cash flows of a firm with revenues of $600 million, net profit margin of 55%, operating profit margin of 30%, tax rate of 26%, reinvestment rate of 40%, and dividend payout rate of 5%?

		a) $53.3 million
		b) $66.6 million
		c) $79.9 million
		d) $86.6 million
		e) $93.2 million

Answer 1

Operating profit = Revenue * Operating profit margin = 600*30%	180
Re-investment rate = ( Capital expenditure - Depreciation + Change in working capital ) / (Operating profit*(1-tax%))
40% = ( Capital expenditure - Depreciation + Change in working capital ) / (180*(1-26%))
40% = ( Capital expenditure - Depreciation + Change in working capital ) / 133.2
( Capital expenditure - Depreciation + Change in working capital ) = 40%*133.2	53.3
Free cash flows = Operating profit*(1-tax%) - ( Capital expenditure - Depreciation + Change in working capital ) = 180*(1-26%) - 53.3	79.9	Million