Question #7
Reading: Reading 21 Free Cash Flow Valuation
PDF File: Reading 21 Free Cash Flow Valuation.pdf
Page: 4
Status: Incorrect
Correct Answer: A
Your Answer: B
Part of Context Group: Q7-8
First in Group
Shared Context
Question
What is the expected growth rate in FCFF that Carson must have used to generate his valuation of $1.08 billion?
Answer Choices:
A. 5%
B. 7%
C. 12%
Explanation
Since Firm Value = FCFF1 / (WACC − g), we first need to determine FCFF1, which is FCFF in
2006: FCFF = NI + NCC + [Int × (1 − tax rate)] – FCInv − WCInv
= 16.9 + 80 + [34 × (1 − 0.35)] − (480 − 400) − [(55 − 70) − (50 − 50)]
= 16.9 + 80 + 22.1 − 80 − (−15) = 54
Firm Value = FCFF1 / (WACC − g)
1080 = 54 / (0.12 − x)
[(1080)(0.12)] − 1080x = 54
129.6 − 1080x = 54
75.6 = 1080x
0.07 = x
The expected growth rate in FCFF that Carson must have used is 7%.