Professional Documents
Culture Documents
Chapter 4 Income Based Valuation Activities
Chapter 4 Income Based Valuation Activities
PROBLEMS. Instruction: Read and solve the following problems below. Write your final answers on the
space provided after the question or statement. Provide your solutions. No solution, no points. 100 pts.
1. ABC Company for the last ten years, has earned and had cash flows of about P600,000 every year. As
per the predictions of the company’s earnings, the same cash flow would continue for the foreseeable
future. The expenses for the business every year is about P400,000 only. Based on the available public
information, a P4 million Treasury Bond has a prevailing return of P40,000 quarterly. Using
Capitalization of Earnings approach, what is the value of ABC Company? ___________________
2. DEF, Inc. plans to sell its business and has used Capitalization of Earnings to be an appropriate
valuation method with a stable cash flow of P1,500,000 for the last 5 years. Forecast shows that similar
level of cash flow would continue in the next several years. With the stability of the business, it was
sold to XYZ, Inc. for P7,000,000 with a premium of P1,000,000. Similar instruments based on the
available data is a Treasury Note with a determined quarterly interest rate. Annual operating expenses
is P600,000. Compute for the capitalization rate used by DEF, Inc. _______________________
3. Goku is looking to buy a property that costs P500,000, and can be leased out for P4,500 a month. He
has done some research and has determined that the net operating expenses to be P24,000 per year.
His desired cap rate is 6%. What is the appraisal value of this property using the capitalization of
earnings approach? __________________________
4. GHI, Inc. expects to generate earnings over the next five years of P50,000; P60,000; P65,000; P70,000
and P75,000. Using the Capitalization of Earnings Method, what is the estimated value of the firm
using 8% required rate of return? __________________
5. Using Capital Asset Pricing Method (CAPM), compute for the cost of capital (equity) with risk-free rate
of 4%, market return of 8% and Beta of 1.5. _________________
6. With risk-free rate of 5%, Beta of 1.5, market return of 8%, prevailing credit spread of 3%, tax rate of
30% and Equity ratio of 30%, compute for the weighted average cost of capital. _________________
7. The appropriate WACC of a firm is 6.43%. With risk-free rate of 4%, market return of 8%, prevailing
credit spread of 3%, tax rate of 30% and Equity ratio of 30%, compute for the after-tax cost of debt.
_________________
8. JKL Corp. is planning to expand and new projects is expecting to earn an average of P375,000 annually.
If the project requires for P5,000,000 investment at 10% cost of capital. Compute for the Economic
Value Added. ______________________
9. MNO Corp. is planning to expand and new projects is expected to have an EVA of P200,000. The
annual cost of capital at 10% amounts to P400,000. What is the average monthly earning projected
for this project? ___________________
10. The appropriate WACC of a firm is 6.77%. With market return of 8%, prevailing credit spread of 3%,
tax rate of 30% and Equity ratio of 30%, what is the risk-free rate of the firm with Beta of 1.5?
________________
11. Philippines Inc. purchased a capital expenditure amounting to P1,500 and reported revenue of
P125,000 and operating expenses is P50,000. The company incurred P500 for interest. If the
depreciation is P5,000, how much is the Net Cash Flows? Tax Rate is 30%. _______________________
12. Nagbabalik Inc. purchased an investment and expected to earn:
Year Net Cash Flows
1 P500,000
2 600,000
3 900,000
Terminal Value 1,800,000
Assuming a 10% discount factor, how much is the net present value based on the foregoing question,
considering an additional investment is P2,000,000. __________________________
Income tax rate is at 30%. Capital investment of P150,000 is expected to be spent every year while working
capital investment is at P40,000. Depreciation of property is at P200,000 yearly.
13. How much is the projected net cash flows for 2021? ___________________
14. How much is the projected net income for 2022? _____________________
15. How much is the EBITDA in 2020? __________________________________
Corporate income tax rate is 30%. Tulog Company is looking at a 5% constant growth on net cash flows
after the three-year historical forecast they prepared. Weighted average cost of capital is 8%. The
operating expenses include annual depreciation of P250,000. Tulog Company has long-term debt
amounting to P1,000,000. Tulog Company projected that it will need additional P50,000 every year to
support increasing working capital requirements and P120,000 for capital investments.
16. How much is the net cash flow of Tulog Company in 2020? __________________
17. How much is the terminal value recognized after the three-year forecast period? ________________
18. What is the net cash flow to the firm? ______________________
19. What is the net cash flow to equity? ________________________
20. ABC Company reported the following revenues in the last 5 years.
Year 1 Year 2 Year 3 Year 4 Year 5
1,800,000 2,500,000 2,320,000 2,800,000 3,000,000
What is the compounded annual growth rate of the revenues reported by ABC Company?
______________