Question #124
Reading: Reading 22 Market-Based Valuation - Price and Enterprise Value Multiples
PDF File: Reading 22 Market-Based Valuation - Price and Enterprise Value Multiples.pdf
Page: 45
Status: Unattempted
Part of Context Group: Q124-127
First in Group
Shared Context
Question
Calculate free cash flow to equity (FCFE):
Answer Choices:
A. 37
B. 127
C. 57
Explanation
Calculation of CFO:
CFO = NI + NCC – WCINV
CFO = $357 + $180 + $70 = $607
Depreciation
150
2010
2009
Amortization
50
Current assets
3,660 3,520
Gain on asset disposal
(30) Cash
(150)
(100)
Reversal of provision
(20)
3,510 3,420
↑DTL
30
Total non cash charges
180
Current liabilities 1,660 1,520
Notes payable
(200)
(220)
1,460 1,300
Working capital
2,050 2,120
WCINV
–70
Note that the change in the DTL liability is only included as a non-cash charge (NCC) as it is
not expected to reverse in the foreseeable future. If the DTL is expected to reverse in the
short run it should be ignored when adding back NCCs.
Calculation of CFI:
FCINV = change in NBV (net PP&E) + depreciation and amortization expense – gain on
disposal
FCINV = $380 + $200 – $30 = $550m
Alternative using reconciliation approach:
Opening PPE were $1,000m, these were depreciated by $150m and the closing PPE were
$1,430. Since the disposal had a NBV of $60m the company must have spent:
PPE:
NBV 2009 b/fwd
1,000
NBV of disposal
(60)
Depreciation expense
(150)
Balancing figure 'Additions'
640
NBV 2010 c/fwd
1,430
On the disposal:
Proceeds (Balancing figure)
90
NBV of disposal
60
Gain on disposal
30
Intangibles:
NBV 2009 b/fwd
150
Disposals
(0)
Amortization expense
(50)
Balancing figure 'Additions'
0
NBV 2010 c/fwd
100
Additions
(640)
Proceeds on disposal
90
CFI
(550)
Change in debt
70
Free cash flow for equity
CFO
607
CFI
(550)
Change in debt
70
FCFE
127