ACCA FM - Course Notes
ACCA FM - Course Notes
ACCA
Financial Management (FM)
From September 2024
Tutor details
3B
Contents
Page
Introduction i
1 Your exam v
2 The Syllabus v
3 Technical Articles vi
4 Additional maths resources vi
4: Investment appraisal 41
5: Business finance 71
1 Nature and purpose of the valuation of business and financial assets 103
1 Your exam
Your examination is a 3-hour computer-based examination.
Question style
In sections A and B there are a variety of OT styles. For example, questions may be multiple response,
number entry, pull down list, hot spot, enhanced matching or fill in a table.
The two 20-mark section C questions mainly cover the working capital management, investment
appraisal and business finance. Other questions can cover any area of the syllabus.
The exam contains computational and discursive elements and all questions are compulsory.
2 The Syllabus
Full details of the syllabus can be found on the ACCA website at
https://www.accaglobal.com/gb/en/student/exam-support-resources/fundamentals-exams-study-
resources/f9/syllabus-study-guide.htmlI
3 Technical Articles
The ACCA publish a number of technical articles relating to Financial Management at
https://www.accaglobal.com/gb/en/student/exam-support-resources/fundamentals-exams-study-
resources/f9/technical-articles.html. These provide useful additional reading, and are worth reading
once you are comfortable with material in these notes. We suggest looking at them between the
tuition and revision stage of your course.
Financial management
function
Primary Objective
Maximise Shareholder Wealth
In order to achieve the financial objectives set out by an organisation the financial managers within
the organisation have to make effective decisions in three key areas:
Investment (covered in Chapters 3 and 4)
Financing (covered in Chapter 5)
Dividend (covered in Chapter 6)
These decisions form the Financial Strategy of the organisation).
None of the three decisions can be made in isolation. Can you think of examples of how each of the
three decisions interrelates with the others?
Financing Decision Impact on Investment Decision Impact on Dividend Decision
Definitions:
PBIT = Profit before interest & tax, PAT = Profit after tax and preference dividends (also known
as ‘earnings’)
TALCL = Total assets less current liabilities
Shareholder funds = Ordinary share capital + Share premium + Reserves
Non-current liabilities
Long-term debt 350
Current liabilities
Trade payables 131
SOLUTION
Return on capital
employed
Return on shareholder
funds
Interest cover
Dividend yield
Price/earnings ratio
Total Shareholder
return
3.5.2 Regulatory requirements such as corporate governance codes of best practice and
stock exchange listing regulations
(Please note, the specific requirements of a countries code will not be examinable)
In the UK the UK Corporate Governance Code (September 2012) sets out what is accepted as best practice
as to the ways in which directors should behave in running a company. All listed companies must make a
statement on the appliance and compliance of the Code when they publish their financial statements.
The Code recommends certain measures to curb the power of the executive directors, such as the
appointment of non-executive directors and nomination and remuneration committees.
The Stock Exchange Listing Regulations contain the eligibility criteria for listing, the duties of sponsors
and continuing obligations of listed companies. These regulations apply to all companies listed on the
Main Market, but are particularly pertinent to those obtaining a listing for the first time.
Efficiency
Effectiveness
Knowledge diagnostic
Before you move on to the next chapter, complete the following knowledge diagnostic and check you
are able to confirm you possess the following essential learning from this chapter. If not, you are
advised to revisit the relevant learning from this chapter.
Can you describe the possible conflicts between shareholders and the role of
management in addressing these?
Question Practice
Question practice is the key to passing the financial management exam. Once you have worked
through this chapter, you must work through the Section A and Section B questions that can be found
both online, and in your printed question bank. You are only ready to move to the next chapter when
you have worked these questions and are confident you would get them right should they appear in
your exam.
Financial management
environment
Central banks can also increase the supply of money by repurchasing Government debt from
banks (known as quantitative easing)
Increasing the supply of money (by reducing interest rates or quantitative easing) should make
borrowing cheaper and hence increase demand
Exchange rate policy describes Government’s attempts to influence exchange rates:
Current policy in the UK is to allow a free or floating exchange rate (where demand and supply
is allowed to set the exchange rate)
Alternatives include managed and fixed exchange rate policies.
However, exchange rates are one of the factors taken into account by the Bank of England when
setting interest rates.
A higher exchange rate (1 unit of domestic currency buys a large quantity of a foreign currency)
will make imports and costs of production cheaper (hence leading to a reduction in inflation)
and make exports more expensive (reducing demand for exports)
Green policies
Green policies benefit society as a whole and are only effective if followed by virtually everyone;
however they tend to also have an economic cost. Therefore, unless encouraged by
government, individual businesses are unlikely to follow such policies.
Governments can influence the correct environmental behaviour by
– Incentivising greener business activities (e.g. by giving favourable tax treatments for the
purchase of environmentally friendly vehicles), or
– By punishing businesses who pollute (e.g. with a carbon tax on emissions).
These policies will need to be considered by businesses when making future plans.
Sustainability
Sustainability has no one definition but the UN describe it as “meeting the needs of the present
without compromising the ability of future generations to meet their own needs.” This includes
environmental policies to meet sustainability targets such as net zero but also incorporates
social and economic aspects.
We have already seen how government policy can be used to incentivise more environmentally
friendly behaviour by businesses. Policy to influence the correct social and economic behaviours
could include funding for business development in deprived areas and funding for new skills
training for employees.
If directors do not follow the Companies Act they can be barred from being a director or even
sent to prison.
However, several high-profile business failures demonstrated that too often directors were
tempted to act in their own best interests, rather than those of their shareholders.
Hence, as discussed in chapter 1, corporate governance controls (such as rules over board
composition) are required to ensure that the power of executive directors is checked.
Compliance with these controls may be encouraged by forcing large companies to adhere to a
corporate governance code in order to be listed on major stock exchanges in that country.
Allowing an organisation to manage its exposure to foreign currency risk and interest rate risk
One way an organisation can manage its exposure to foreign currency risk is by using a money market
hedge (Chapter 7), which involves short term lending and borrowing which is facilitated by the money
markets. An organisation can also manage its exposure to foreign currency risk and interest rate risk is
by using derivatives (Chapter 7), which also involves short term lending and borrowing which is
facilitated by the money markets.
2.4 Explain the role of banks and other financial institutions in the
operation of the money markets
Banks and other financial institutions form the core of the money market as the vast majority of
transactions consist of interbank lending where banks borrow and lend to each other.
2.6 The impact of Fintech in changing the nature and role of financial
markets and institutions
Fintech (Financial Technology) is technology which aims to compete with traditional methods in the
delivery of financial services. The use of smartphones for mobile banking and cryptocurrency are
examples of technology making financial services more accessible for the wider market. Fintech
impacts the following areas:
Disintermediation - Fintech is changing the role of traditional intermediaries, making them
obsolete by the use of new technology-driven business models. Transactions made without an
intermediary can be performed more quickly and easily but may result in increased risk for
investors due to a reduction in due diligence.
Availability of credit – Electronic platforms which connect borrowers and lenders (peer to peer
lending) have facilitated borrowers obtaining credit when they may have struggled to get
finance from more traditional sources such as banks. Due to the higher risk faced by lenders this
finance may be offered at a relatively high interest rate.
Sources of finance - Security token offerings (STOs) are asset baked tokens which can be offered
as a way of raising finance, in exchange for cryptocurrency such at Bitcoin. The investor receives
a token which gives the holder access to shares or a service in the future. Equity tokens for
example may give voting rights. Transactions in tokens are recorded on a blockchain ledger.
Blockchain is a decentralised and public digital ledger that records transactions across an entire
network of computer systems. By its design, the data on blockchain cannot be changed resulting
in an effective control against security risks.
Technology and financial institutions. Fintech impacts all areas of finance from borrowing
through to insurance, as businesses revolutionise the way financial services are designed and
delivered. New Fintech companies face legislation which may limit what they can do, however
this regulation itself is now under review. In the UK the Regulation Technology (RegTech) sector
is made up of firms that provide technology solutions to enable better compliance with
regulatory requirements. Increasing automation alongside better interpretation of, and
compliance with, a growing number of regulatory requirements will reduce costs and simplify
this complex area. The progress of Fintech is reliant on regulators who need to allow it to
develop in a healthy way whilst controlling it.
Knowledge diagnostic
Before you move on to the next chapter, complete the following knowledge diagnostic and check you
are able to confirm you possess the following essential learning from this chapter. If not, you are
advised to revisit the relevant learning from this chapter.
Confirm your learning Yes/No
Do you know the difference between fiscal policy and monetary policy?
Can you explain what will be the impact of increasing interest rates on inflation and on
exchange rates, and vice versa?
Can you explain what the benefits of green policies, sustainability and corporate
governance regulation are?
Can you describe the differences between (i) money markets and capital markets and
(ii) primary markets and secondary markets
Do you know which money market instruments are used to borrow money, and which
to lend money?
Can you rank different securities in terms of risk and reward?
Can you use the SCAMS mnemonic to explain the role of financial intermediaries?
Question Practice
Question practice is the key to passing the financial management exam. Once you have worked
through this chapter, you must work through the Section A and Section B questions that can be found
both online, and in your printed question bank. You are only ready to move to the next chapter when
you have worked these questions and are confident you would get them right should they appear in
your exam.
Discuss why the liquidity objectives and profitability objectives of working capital management
conflict.
Aggressive WC Policy Conservative WC Policy
Policy Maintain a low level of working capital Maintain a high level of working capital
Result Higher profit (due to greater investment of Lower profit (due to more cash being tied up
cash), but lower liquidity and higher risk due to in working capital, earning no return), but
lower cash and inventory balances (hence more higher liquidity and lower risk due to higher
chance of running out of cash / inventory). cash and inventory balances.
The level of working capital investment in current assets is the monetary value of inventories and
receivables. You may, for instance, be provided with the average receivables collection period and
thus have to calculate the trade receivables by rearranging the average collection formula (from
section 1.5)
The level of working capital investment in current assets will be determined by the following key
factors:
1.3.1 The length of the working capital cycle and terms of trade
The working capital (or cash operating) cycle depends in part upon the level of current assets;
the higher the current assets, the longer the cash operating cycle and so the more cash there
will be invested in working capital.
The more generous the terms of trade offered to customers, the higher receivables will be and
so once again the more cash there will be invested in working capital.
1.4 The cash operating cycle and the role of accounts payable / receivable
The cash operating cycle is the time difference between cash being paid out for production costs and
cash being received for goods sold. This can be calculated as follows:
Days
Average time raw materials are in stock X
Average time work in progress is in production X
Average time finished goods are in stock X
Average collection period X
Less: (Average payable period) (X)
Cash operating cycle X
Thus the cash operating cycle will become smaller either as accounts payable increase and/or as
accounts receivable reduce.
1.5.2 Inventory turnover ratio, average collection period and average payable period
Cost of sales
Inventory turnover ratio =
Average inventory
This ratio looks at how many times the inventory is used each year. Year-end inventory can also
be used to measure this ratio.
A higher ratio indicates a more efficient management of inventory, however the relatively low
levels of inventory could also increase the risk of stock-outs, which could damage an
organisations reputation. It may also discourage customers from trading with the organisation
as there could be a lack of choice or a delay in receiving delivery.
By inverting this ratio and multiplying by 365 it is possible to calculate the inventory days as
follows
Average inventory
Average inventory period = × 365 days
Cost of sales
This ratio looks at the average time inventory stays in the warehouse. Again year-end inventory
can also be used. A short period has the same implications as a high inventory turnover ratio.
Average trade receivables
Average collection period = × 365 days
Credit sales turnover
This ratio looks at the average time it takes to collect money from customers. Again year end
trade receivables can also be used. A short period is good for liquidity but may discourage
customers from trading with the organisation.
This ratio looks at the average time it takes to pay money to suppliers. Again year end trade
payables can also be used. A long period is good for liquidity but may discourage suppliers from
trading with the organisation.
This ratio looks at the overall working capital of the organisation compared to its sales. It is very
difficult to compare absolute levels of working capital as even organisations involved in the
same business will vary in size.
This ratio allows the overall working capital efficiency management to be compared, both over
time and against competitors. If this ratio is low, this would suggest inefficiency, however if it is
high the organisation may be losing business due to being too tough with customers.
Quick ratio
(b)
Inventory
(units)
Order
q Average
quantity
quantity
q
2
0 Time
If q is the quantity ordered, the annual holding cost would be calculated as:
Holding cost per unit × Average inventory:
q
CH × 2
We therefore see an upward sloping, linear relationship between the reorder quantity and total
annual holding costs.
Annual
cost
Holding
costs
Re-order quantity
If D is the annual expected sales demand, the annual order cost is calculated as:
Order cost per order × no. of orders per year.
D
Co × q
However, the fixed nature of the cost results in a downward sloping, curved relationship.
Annual
cost
Ordering costs
Re-order quantity
When the re-order quantity chosen minimises the total cost of holding and ordering, it is known as the
EOQ.
Annual
cost
Holding
Total cost costs
Ordering costs
Where
Co = Cost of placing one order
D = Demand per annum
Ch = Cost of holding one unit for one year
Where
Q = Reorder quantity (EOQ)
Paton Co uses components at the rate of 500 units per month, which are bought in at a cost of $1.20
each from the supplier. It costs $20 each time an order is placed, regardless of the quantity ordered.
The total holding cost is 20% per annum of the value of stock held.
What are the EOQ and TAC?
SOLUTION
The EOQ model assumes both constant known levels of demand and lead times, which are
unlikely in practice.
One way of overcoming this issue is to hold a buffer stock (so if the level of demand is higher
than expected or the lead time longer, the buffer can be used and stock-outs will be avoided)
On average the buffer stock will not be used and so the inventory levels are simply increased by
the quantity of buffer stock and so are the holding costs. The level of buffer stock needs to be
balanced against the cost of stock-outs.
If a buffer stock of B units is held, the total annual inventory cost will be
D Q
TAC = Co Q + Ch �B + 2 �
(4) The point at which the total annual cost is lowest is the best order quantity.
Paton Co has now been offered a 0.5% discount if it orders at least 1,500 units at a time.
How many units should Paton order?
SOLUTION
The EOQ model uses relevant costing principles and so ignores committed costs such as the fixed costs
associated with the warehouse. However, if inventory is removed completely, then these costs also
become relevant and so there is potential for significant savings.
Frank has annual revenue of $4,000,000. On average, Frank's customers take 50 days to pay. Frank is
considering employing an additional part time employee in the credit control department for an
annual salary of $10,000. The impact of this will be a reduction in the average credit period to 40 days.
Calculate the net benefit/cost of this policy if Frank pays overdraft interest at 9%.
SOLUTION
Early Bird Co currently has annual credit sales of $4,450,000. On average trade receivables take 55
days to pay and 8% of credit sales go bad. Early Bird is considering introducing an early settlement
discount whereby all customers who pay in less than 30 days will receive a 5% discount. It is expected
that 80% of customers will take advantage of the scheme and that bad debts will fall to 5%. The
average trade receivables are expected to fall to 30 days. Early Bird currently pays 12% pa on its
overdraft.
Is the proposed early settlement discount scheme economically viable for Early Bird Co?
Joans Co has annual sales of $10m and an average receivables balance of $1.2m (approximately 44
days of sales). Sales have been growing fast and Joans Co wants to improve cash flow. A debt factor is
offering the following:
The factor will take over the existing debt administration service for an annual fee of 1% of sales. This
will result in annual cost savings of $110,000, and a reduction in the average receivables collection
period to 40 days. The factor will advance 80% of the revised book value of invoices to Joans
immediately with finance costs of 8% charged on the loan. The outstanding balances will be paid by
the factor upon collection. Joans has been funding its working capital with an overdraft with an
interest rate of 6%. Calculate the annual net saving/cost from this arrangement.
SOLUTION
Export factoring
The exporter pays for the specialist expertise of the factor in order to reduce bad debts and the
amount of investment in foreign accounts receivable.
Countertrade
A means of financing trade in which goods are exchanged for other goods.
4.2 Evaluating the benefits of discounts for early settlement and bulk
purchase
In exactly the same way organisations offer their customers early settlement discounts (as discussed
above), they may be offered early settlement discounts themselves. Before taking such discounts it is
important to ensure that the benefits outweigh the costs. The benefits and costs are the same as for
accounts receivable (already seen) but the opposite way round. For accounts payable you will only be
expected to calculate the cost/benefit for an early settlement discount
One of Doughby's suppliers has offered a discount of 3% on an invoice of $10,000 if payment is made
within one month rather than the usual three months. If Doughby's overdraft rate is 9%, is it financially
worthwhile for them to pay early and receive the discount?
If you are asked to prepare a cash flow forecast in the exam, the following proforma should be used:
Month: 1 2 3 4
$ $ $ $
Receipts X X X X
(Few lines) X X X X
Sub total X X X X
Payments X X X X
(Many lines) X X X X
X X X X
Sub total X X X X
Net cash flow X X X X
Opening balance X X X X
Closing balance X X X X
Luna Co has annual sales of $15 million, of which 80% are on credit. It normally offers customers credit
of 60 days, although 25% of its customers take advantage of a 2% discount for paying within 30 days.
Assume 360 days in a year.
What is the normal level of cash received from customers in any one month?
SOLUTION
ILLUSTRATION 3.1
Reddies Co uses cash at the rate of $500 per month. It costs $20 each time cash is raised. The interest
rate is 24% per annum.
What are the amounts of cash to be raised and the total annual cost?
SOLUTION
F = $20
S = $500 × 12months = $6,000
I = $1.00 @ 24% = $0.24
2×20×6,000
Q = � 0.24
= $1,000
6,000 1,000
TAC = 20 × 1,000 + 0.24 × 2
= $120 + $120 = 240
By raising $1,000 of cash whenever Reddies needs cash, the total annual variable costs are minimised
at $240.
Cash
balance
Upper limit
The firm
buys securities
Spread
Return point
Lower limit
The firm
sells securities
Time
Oscillate Co has an overdraft limit of $40,000 which it does not want to exceed. The variance of its
daily cash flows is $400,000,000. The transaction cost of investing and raising funds is $575 and the
interest rate is 0.03% per day.
What are the spread, return point and upper limit for Oscillate Co using the Miller-Orr model?
SOLUTION
Investing short-term
If an organisation has a short-term surplus, this can be used to:
Offer more generous credit terms to customers
Reduce short term borrowing (e.g. overdrafts)
Put on deposit on the money markets
6.1.2 The relative cost and risk of short-term and long-term finance and the matching
principle
Long term funding is relatively expensive but is lower risk, as once it is raised, assuming there is
no breach of any terms, it may be kept for the long term whether or not it is required.
Short-term funding is relatively cheap (due to liquidity preference theory, see Chapter 7) but is
higher risk, as once it is repaid there is no guarantee that it will be replaced even if it is required.
The matching principle states that long term investments should be financed with long term
finance e.g. people buy their homes with 25-year mortgages; and short term investments
should be financed with short term finance e.g. if you don’t have enough money to last until
your next pay day, you use an overdraft.
Long-
Non-current assets term
funds
Time
Total
assets
Long-
term
Permanent current assets funds
Long-
Non-current assets term
funds
Long-
Non-current assets term
funds
The following three companies have current asset financing structures which may be considered as
aggressive, matching and conservative:
Statement of financial position
Aggressive Matching Conservative
$000 $000 $000
Non-current assets 100 100 100
Current assets 100 100 100
200 200 200
Equity (100,000 $1 shares) 100 100 100
Long term debt (cost 8% per year) 50 80
Current liabilities (cost 2% per year) 100 50 20
200 200 200
For each policy calculate the current ratio and the total cost of financing
SOLUTION
6.1.3 Management attitudes to risk, previous funding decisions and organisation size
If management are high risk takers they are likely to adopt the aggressive funding policy and if
they are risk averse they are likely to adopt the conservative funding policy. In practice most
managers will be somewhere in between these two extremes and so the matching funding
policy is very popular.
Previous funding decisions for current assets will also influence the current decision as if these
are seen as having been successful they are more likely to be repeated.
Finally, larger organisations are able to raise funds relatively easily and so the risks of the
aggressive funding policy may not in fact be that high.
Smaller organisations find fund raising significantly harder and find raising long-term finance
even harder than short term-finance and so, ironically, may be forced into the aggressive
funding policy despite the high risks involved.
Knowledge diagnostic
Before you move on to the next chapter, complete the following knowledge diagnostic and check you
are able to confirm you possess the following essential learning from this chapter. If not, you are
advised to revisit the relevant learning from this chapter.
Confirm your learning Yes/No
Can you describe what the cash operating cycle is?
Can you explain what undercapitalisation and overtrading are?
Do you know the different working capital ratios?
Are you comfortable in using working capital ratios, for example if you were given
average collection period and sales, can you calculate trade receivables?
Can you explain what EOQ and TAC are?
Do you know how to adjust the TAC formula to deal with buffer stock or bulk
discounts?
Can you describe the difference between JIT purchasing and production?
Can you describe in your own words the various techniques for managing accounts
receivable and accounts payable?
Do you know the difference between factoring and invoice discounting?
Do you know the two different cash management models?
Question Practice
Question practice is the key to passing the financial management exam. Once you have worked
through this chapter, you must work through the Section A and Section B questions that can be found
both online, and in your printed question bank. There are also a number of Section C questions (found
in your printed question bank) for you to try. You are only ready to move to the next chapter when
you have worked these questions and are confident you would get them right should they appear in
your exam.
Investment appraisal
Where:
(Total net cash flows – Total depreciation)
Average annual profit of the project = Length of project
(Initial investment + Scrap value)
Average investment = 2
This measures the return made by the project from the amount of capital invested and so gives an
indication as to how efficient the project is at generating profits from its capital investment.
Horizon Co is considering a project that will require an investment in machinery of $80,000 and which
will generate a net income of $15,000 in the first year, increasing by $5,000 each subsequent year. The
project is expected to last for five years and the machinery is not expected to have any residual value.
Calculate the ROCE for Horizon Co.
SOLUTION
– Past costs are sometimes referred to as sunk costs and are not relevant and so are
ignored e.g. the price paid for something which is already owned.
(2) Incremental
– Only those costs that are affected by the decision are incremental and therefore
relevant.
– Costs that are sometimes referred to as committed costs and are not relevant and so are
ignored e.g. unavoidable fixed costs.
– Businesses need to consider lost opportunity costs (revenue / contribution lost from
diverting resources away from an alternative use), which are also relevant. Commonly
the diverted resources are labour and materials. The diagrams below are useful to help
determine the relevant cost in these situations:
– Relevant costs for materials:
YES
NO
Can it be replaced?
If we use it for the contract we are only losing
out on any scrap/resale value it currently
has.
YES NO
YES NO
YES NO
Relevant cost is the contribution (before labour cost) we
would lose out on (i.e. the opportunity cost) by moving
the labour to this job from elsewhere in the business.
Relevant cost is the
This can be shown as
cost of hiring more
staff or the overtime Lost sale proceeds less saving in material costs
cost. (from the alternative use of the labour)
– Businesses also need to consider the deprival value (the relevant cost of using capital
items on a new project instead of continuing with their current use). A useful diagram for
determining the deprival value for capital items is shown below:
Lower of
Higher of
Replacement cost
Net Realisable Value Value in Use
Proposal Co is considering investing in a new project. The following details have been obtained:
The project requires 1,200 kg of raw material. Proposal Co has 2,000 kg in inventory, bought two years
ago for $1.50 per kg, but no longer used for any of the firms' products. The current market price for
the material is $2.00 per kg, but Proposal Co could only sell it for $0.80 per kg.
100 hours of labour will be used on this project. There are 300 hours’ worth of spare labour capacity.
There is a union agreement that staff cannot be laid-off. The workers are paid $6.50 per hour.
The variable overheads will total $34,564 and the fixed overhead rent $42,500.
The project will require a machine which was bought four years ago for $20,000. This machine could
be scrapped now for $12,000. If it is kept it will generate $15,000. An identical machine can currently
be purchased for $14,000.
What are the relevant costs of this project?
SOLUTION
Horizon Co is considering a project that will require an investment in machinery of $80,000 and which
will generate a net income of $15,000 in the first year, increasing by $5,000 each subsequent year. The
project is expected to last for five years and the machinery is not expected to have any residual value.
Calculate the payback period of this project.
SOLUTION
Annual cash flow Cumulative cash flow
$ $
Investment
First year
Second year
Third year
Fourth year
To calculate the present value of a future value we can use the following formula:
Where:
FV = future value
r = period interest rate expressed as a decimal
n = number of periods
As the present value is lower than the future value, the multiplier is called the discount factor.
Money Bags is expecting to receive $16,751 in six years. Interest rates will be 5% for the whole six
years.
Calculate the present value of Money Bags’ receipt.
SOLUTION
2.4.1 Annuities
Some investments generate a constant return, this is called an annuity. The present value of an
annuity can be calculated by using the following formula:
Where:
PV = present value
A = constant return (starting in one year’s time)
r = period interest rate expressed as a decimal
n = number of periods
Henry Stanley is going to receive $150 every year for 12 years. The annual interest rate is 6%.
Calculate the present value of Henry Stanley’s annuity.
SOLUTION
Henry Stanley is going to receive $150 every year for 12 years, starting in four years’ time. The annual
interest rate is 6%.
Calculate the present value of Henry Stanley’s annuity.
SOLUTION
John Cole is going to receive $120 today and for the next 9 years. The annual interest rate is 4%.
Calculate the present value of John Cole’s annuity.
SOLUTION
2.4.4 Perpetuities
Some annuities last forever, these are called a perpetuities. The present value of a perpetuity can be
calculated by using the following formula:
1
PV = A × r
Where:
PV = present value
A = constant return (starting in one year’s time)
r = period interest rate expressed as a decimal
Victoria is expecting to receive $2,000 a year for ever, starting in five years’ time. Interest rates are
expected to remain constant at 5%.
Calculate the present value of Victoria’s perpetuity.
SOLUTION
You may be able to use spreadsheet short-cuts in the exam. For example, the future cash flows in the
example above arise over five years and need to be discounted at 10% . This might be input into excel
as follows:
A B C D E F
1 0 1 2 3 4 5
2 -80000 15000 20000 25000 30000 35000
The excel formula which could be used to calculate the NPV is:
=NPV(0.1,B2:F2)
This would give the PV of the future cash flows as $91,170 which when you deduct the initial cash
outflow of $80,000 gives an NPV of $11,170
Disadvantages
It can be difficult to understand or explain to managers
It requires knowledge of the cost of capital (chapter 5)
It is relatively complex
0 %
–
IRR
Due to this curved relationship, finding the precise IRR would be very time consuming, so instead we
find an approximate IRR by finding two points on the curve and then assuming that there is a straight
line between them:
NPV
NPV L ≈IRR
H
0 %
L
NPV H
_– IRR
We can then use the following formula to find this approximate IRR:
L NPV
IRR ≈ L + NPV −NPV × (H – L)
L H
Where:
L = lower discount factor
H = higher discount factor
As with NPV you may be able to use spreadsheet short-cuts in the exam. If the cash flows are input
into excel as follows:
A B C D E F
1 0 1 2 3 4 5
2 -80000 15000 20000 25000 30000 35000
The excel formula which could be used to calculate the IRR is:
=IRR(A2:F2)
This gives an IRR of 15% as above
Disadvantages
It is not an absolute measure
Interpolation provides only and estimate and an accurate estimate requires the use of a
spreadsheet programme
It is fairly complex to calculate
Non conventional cash flows may give rise to multiple IRRs
It contains the inherent assumption that cash returned from the project will be re-invested at
the project’s IRR which may not be true
Where:
i = nominal interest rate
r = real rate
h = general inflation rate
So there are two different rates;
Real rate (excludes inflation, compensates the lender for the time value of money)
Nominal rate (includes inflation, compensates the lender for TVM and inflation)
In choosing which rate to use we must be consistent:
If the cash flows exclude inflation (‘real’ cashflows) then so must the discount factor
(‘real’ rate)
If the cash flows include inflation (‘nominal’ or ‘money’ cashflows) then so must the
discount factor (‘nominal’ rate)
In the exam you may need to add inflation into the cash flows if you are using the
‘money/money’ approach, or remove inflation from the cash flows if you are using the
‘real/real’ approach.
Rise Co is considering a project that will require an investment in machinery of $50,000 and which will
generate net income of $18,000 in the first year, $24,000 in the second year and $33,000 in the third
and final year. The cost of funds is 12%. None of these figures include inflation.
Calculate the NPV for Rise Co.
SOLUTION
Inflation is currently 7% and is expected to remain at this level for at least the next three years in the
country where Rise Co operates.
Calculate the NPV for Rise Co including inflation.
SOLUTION
Penalty Co is considering a project that will require an investment in machinery of $40,000 and which
will generate revenue of $27,000 in the first year, $37,000 in the second year and $49,000 in the third
and final year. The direct costs will equal 35% of the revenue and relevant overheads will be $9,000
each year. It is thought that the machinery will be sold for $19,000 at the end of the project.
Penalty Co pays 30% corporation tax on its net operating cash flows and can claim capital allowances
on the machinery at 25% on a reducing balance basis, with a balancing allowance or charge in the final
year. All tax is paid or saved at the end of year in which the cash flows arise. The cost of funds is 9%.
Calculate the NPV for Penalty Co.
SOLUTION
Notes:
The working capital investment for a new project will usually need to be in place at the start of
the project and released in full at the end of the project.
If the level of working capital investment is increased at the end of a year, the incremental
change will be a cash outflow in that year (for any reduction in working capital investment the
incremental change will be a cash inflow)
There is no tax payable or receivable on the working capital cash flows.
A company plans to make sales of £100,000 in year 1, increasing by 5% per annum until year 3 when
the project ends. Working capital equal to 15% of annual sales is required at the start of each year.
What are the working capital cash flows for the NPV calculation?
SOLUTION
Or use the NPV spreadsheet formula to present value the after-tax cash flows, either entered as:
=NPV(10%,124,103,88,81,182) OR
=NPV(10%,cell range) where the cell range is the range of cells in which the after-tax future
cashflows are recorded
These approaches may give a slightly different answer to the above, due to the effects of
rounding of cash flows and discount factors.
Present Value cashflows T1-T5 at 10% 432 =NPV(10%,124,103,88,81,182)
Initial investment T0 (425)
Net Present Value $7k
Funtime Co, a toy company, has developed a new game, ‘Zoom’, which it plans to launch in time for
the school summer holidays. Sales of the new game are expected to be very strong, following a
favourable review by a national newspaper. Sales and production volumes and selling prices for ‘Zoom’
over its four-year life are expected to be as follows:
Year 1 2 3 4
Sales and production (no. of games) 150,000 70,000 60,000 60,000
Selling price (per game) $25 $24 $23 $22
Financial information on ‘Zoom’ in current prices is as follows:
Direct material cost $5.40 per game
Other variable production cost $6.00 per game
Apportioned fixed costs $4.00 per game
Advertising costs to stimulate demand are expected to be $650,000 in the first year of production and
$100,000 in the second year of production. No advertising costs are expected in the third and fourth
years’ of production. ‘Zoom’ will be produced on a new production machine costing $800,000. Capital
allowances can be claimed at 20% on a straight-line basis, with a balancing allowance or balancing
charge in the final year. It is expected that the machine will be sold for $150,000 at the end of the
project.
Funtime Co pays tax on cash flows at the rate of 30% per year and tax liabilities are settled at the end
of the year in which they arise. Inflation at 3% pa is expected to apply to the production costs for the
duration of the project.
If the new game is launched then sales of another game ‘Skip’ would be reduced due to lack of
resources to devote to this other game. This reduction in sales would amount to 10,000 units per year.
‘Skip’ currently earns a contribution of $15 per game and this would be expected to remain constant
over the next four years.
Working capital equal to 10% of the annual sales revenue is needed at the start of each year. All
working capital will be released at the end of the project.
Required
Calculate the net present value of the proposed investment using an after tax nominal discount rate of
15%.
SOLUTION
Time 0 1 2 3 4
$000 $000 $000 $000 $000
Sales (no. of games × selling price)
Direct materials ($5.40 × no of games × (1 + h)n )
Variable production costs
($6.00 × no of games × (1 + h)n)
Advertising
Lost contribution on existing game (10,000 × $15)
Net operating cash flow
Tax @ 30%
New machine
Tax saved on Capital Allowances (W1)
Working capital (W2)
Net cash flow
Discount Factor @ 15%
Present Value
2 CA @ 20% @30%
3 CA @ 20% @30%
4 Sale Proceeds
When calculating the sensitivity to the cost of capital, the following formula is used:
IRR - Cost of capital
Cost of capital
× 100%
How sensitive is Penalty Co’s decision to invest in new machinery to changes in the sales volume,
overheads and cost of capital?
(a) Calculate the expected net present value of the project being considered by Possibly Co.
(b) What is the probability that the total revenue exceeds $1,600,000?
SOLUTION
(a)
Time 0 1 2 3
$ $ $ $
Expected revenue (W1)
Direct costs @ 60%
Overheads
Net operating cash flows
Tax @ 35%
Equipment (W2)
Net cash flow
Discount Factor @ 13%
Expected net present value (or use
spreadsheet NPV function):
Workings:
Probability analysis can also be used to incorporate risk into investment decision making by using joint
probability tables.
Horizon Co now realises that the payback period it has already calculated is too simplistic and so it is
considering using an adjusted payback by discounting the cash flows to reflect the risk in these
forecasts, using its cost of funds.
Calculate the adjusted payback period of this project.
SOLUTION
Time Cash flow Discount factor Present value Cumulative PV
$ 10% $ $
0 (80,000) 1.000 (80,000)
1 15,000 0.909 13,635
2 20,000 0.826 16,520
3 25,000 0.751 18,775
4 30,000 0.683 20,490
5 35,000 0.621 21,735
This is more appropriate than using undiscounted cashflows, as it factors in the time value of
money and uncertainty surrounding later cashflows.
However, the adjusted payback method still suffers from the same shortcomings as the
standard payback period (e.g. no consideration of cashflows later than the payback date, the
need for a target payback period to compare to).
The EAC represents a constant annual cashflow that has the same present value as the actual
cashflows arising under each proposal. The proposal with the lowest EAC should be chosen.
We are assuming that the replacement will keep happening forever.
Mobile Co is trying to decide whether to replace its grinding machines every one, two or three years.
Each machine costs $7,000. Mobile Ltd has a cost of capital of 12%. Costs and scrap value data is as
follows:
Year 1 2 3
$ $ $
Maintenance costs 500 1,000 1,500
Running costs 2,500 3,000 3,250
Year-end scrap value 5,000 3,500 2,500
What is the optimum replacement cycle for the machines?
SOLUTION
Short Co is trying to choose between four projects, all of which have positive NPV’s, however Short
only has $1,000,000 to invest. Details of the four projects are as follows:
Project: A B C D
$ $ $ $
Initial investment (300,000) (370,000) (143,000) (1,000,000)
PV of future cash flows 445,000 500,000 200,000 1,340,000
NPV 145,000 130,000 57,000 340,000
SOLUTION
So despite paying $100 of interest, Interest Co after tax earnings are only $70 lower than No Interest
Co. Hence the after-tax cost is:
10% (1 – 0.30) = 7%
Penalty Co has decided that it would like a machine costing $40,000. It can either borrow the money
from its bank at an interest rate of 13% or a leasing company has offered to lease the machine to
Penalty Co for three years at an annual cost of $11,300. It is thought that the machine can be sold in
three years’ time for $19,000.
Would it be better for Penalty to lease or borrow and buy this machine?
SOLUTION
Would it be better for Penalty to lease or borrow and buy this machine after allowing for tax at 30%?
SOLUTION
Knowledge diagnostic
Before you move on to the next chapter, complete the following knowledge diagnostic and check you
are able to confirm you possess the following essential learning from this chapter. If not, you are
advised to revisit the relevant learning from this chapter.
Question Practice
Question practice is the key to passing the financial management exam. Once you have worked
through this chapter, you must work through the Section A and Section B questions that can be found
both online, and in your printed question bank. There are also a number of Section C questions (found
in your printed question bank) for you to try. You are only ready to move to the next chapter when
you have worked these questions and are confident you would get them right should they appear in
your exam.
Business finance
for doing so. This is consequently very similar to renting an asset and due to the security provided by
the asset, operating leases are often available to organisations that may find it difficult to obtain other
sources of finance because of their poor credit rating.
1.2 Identify and discuss the range of long-term sources of finance available
to businesses
1.2.1 Equity finance
Equity finance normally takes the form of ordinary shares and these denote ownership of the
business. This is the primary risk capital as if the business fails, it is the last to be paid, conversely
however if the business is a success it will receive the greatest benefit in the form of increasing
dividends and share prices.
Preference shares also exist, but these tend not to denote ownership and receive a fixed return in the
form of a set dividend. As the Preference dividend is paid before the Ordinary dividend, Preference
shares are also sometimes referred to as prior charge capital.
Issuing equity finance will reduce the level of gearing and assuming the business expansion results in
increased profits, interest coverage would also improve and financial risk would fall.
White Spirit Co currently has 10m shares in issue with a current value of $2.40
White Spirit intends to raise $4.5m for a new investment opportunity via a rights issuance at a
discount of 25% to the current share price.
(a) What is the theoretical ex rights price?
(b) What is the value of one right?
(c) Assume a shareholder owns 1,000 shares. What is the effect on the shareholder’s wealth if
they:
(i) take up rights
(ii) sell rights
(iii) do nothing
SOLUTION
1.4.1 Matching
A fundamental principle of financing is that the type/source of funds used should match the use of
those funds. Matching can cover the following variables:
Duration – long term funds (e.g. mortgage) used to fund long term acquisitions (e.g. house purchase)
and shorter term funds (e.g. three-year loan) used to finance shorter term items (e.g. car). A short
term shortfall in day to day spending could be financed with an overdraft.
Currency – An investment in a foreign asset could be funded with a foreign source (e.g. currency loan,
Eurobond issue, equity issue in foreign currency), which will reduce exposure to foreign exchange rate
movements (covered in Chapter 7).
Pattern of cash flows – try to mirror the pattern of receipts from projects with the pattern of
payments made on the finance. High risk projects where the potential returns are high but by no
means certain, may be more suited to being financed with equity where returns are not obligatory.
Projects with regular steady income may be able to support the use of debt finance.
1.4.2 Cost
Cost covers many areas and is an important factor when looking into raising finance. It is sensible to
split this into issue costs and on-going servicing costs.
Issue costs will include the following:
Arrangement fees
Underwriting fees
Prospectus printing costs
Advisers’ fees (e.g. merchant bankers, accountants, lawyers)
In general it is much cheaper to issue debt than shares in terms of the above issue costs.
The on-going servicing costs will include dividends with equity and interest payments with debt.
Generally, required returns on equity will be higher than those on debt due to equity being the highest
risk form of finance from the provider’s point of view (see later in this chapter). Other on-going cost
factors to consider include:
Tax (interest is tax deductible for the company whereas dividends are not). This makes debt
finance attractive.
Reporting/Information provision required. If raising debt finance the banks/investors may well
require regular information (e.g. monthly detailed accounts).
The concept of “Riba” (interest) and how returns are made by Islamic financial securities
(calculations are not required)
The word “Riba” means excess, increase or addition and in the form of interest is forbidden by
the Qur’an.
Conventional banks aim to profit by accepting money deposits in return for the payment of
interest and then lending money out in return for the payment of a higher level of interest.
Islamic finance does not allow the use of interest - returns are made by sharing the profits and
losses of the business with the finance providers. Islamic financial instruments include:
Where:
Po = Current ex-div share price
Do = Current dividend
g = Constant growth in dividends
re = Return on equity or the cost of equity
Share prices can be quoted Cum div, meaning the current price includes the right to the
upcoming dividend i.e. the dividend is about to be paid, and Ex div, meaning the current price
excludes the right to the upcoming dividend i.e. the dividend has just been paid.
Lano Co has just paid a dividend of 25 cents on its ordinary shares which have a market value of $3.75.
The constant dividend growth rate is 9%.
What is the cost of equity for Lano Co?
SOLUTION
Estimating growth
Often, the growth rate (g) is not provided so we can use one of two methods to estimate this:
(1) Annualising growth as a geometric average of the historical dividend stream
(2) The earnings retention method
Where:
b = The proportion of earnings retained and reinvested
re = The % return earned on those investments
Growth Co has just paid a dividend of 25c per share from earnings per share of $1.00. The dividend has
grown from 18c four years ago. The company has a target return on capital of 12%. Its share price is
currently $2.50. Calculate the Cost of Equity (Ke) using both methods.
SOLUTION
The main assumption of CAPM is that shareholders in a company own a portfolio of shares in
uncorrelated companies and that due to this their exposure to specific risk has been diversified away
(as if one of their shareholdings performs worse than expected due to specific risk factors, it will be
offset by another shareholding performing better than expected).
Total
portfolio
risk
Unsystematic risk
(specific risk)
Systematic risk
(market risk)
Because of this, the shareholders are only concerned by the impact of a new investment on their
exposure to systematic risk, as measured by a β factor (calculated by comparing the change in the
return on an individual share to the change in return on a stock market index in the same period).
This β factor for a company, individual investment or project is then used in the CAPM formula to give
a measure of the shareholders’ required return (the cost of equity) to compensate them only for the
systematic risk they are facing.
Return
E(ri)
Rm
Rf
1 β
Understanding beta:
If an investment is riskier than average (i.e. the returns are more volatile than the average market
returns) then the β > 1.
If an investment is less risky than average (i.e. the returns are less volatile than the average market
returns) then the β < 1.
If an investment is risk free then β = 0.
Where:
E (ri) = Expected return on a share called ‘i’ or the cost of equity of share ‘i’
Rf = Risk free rate of return, often taken as the return on short term Government Bonds
βi = Beta, which is a measure of the systematic risk in share ’i’
E(rm) = Expected return on the market portfolio (e.g. the return on stock indices like FTSE100)
(E(rm) – Rf) = Equity risk premium
CAPM calculates the required return by starting with the risk free return which can be obtained
without being exposed to any risk at all.
This is then increased by the systematic risk premium based upon the excess of the market
return over the risk free return. In other words:
Required return = Risk free return + Premium for the risk being taken
Drewboy Co has a beta value of 1.5. The average return on the market is currently 17% and risk free
investments are paying a return of 5%.
What is the cost of equity for Drewboy Co?
SOLUTION
If we are given the market value of the debt, then we can re-arrange the formula to solve for the cost
of debt:
I(1–T)
Kd = Po
Where:
Kd = Cost of debt
I = Interest
T = Corporation tax rate
Po = Current ex-interest debt price
Hammered Co has some $100 nominal value 6% irredeemable debt which currently has a market value
of 84% ex-interest. The corporation tax rate is 30%.
What is the cost of debt for Hammered Co?
SOLUTION
Plastered Co has some $100 nominal value 4% redeemable debt which currently has a market value of
75% ex-interest. This debt will be redeemed in seven years’ time at a 12% premium and the
corporation tax rate is 35%.
What is the cost of redeemable debt for Plastered Co?
SOLUTION
Sozzled Co has some $100 nominal value 6% convertible debt which currently has a market value of
88% ex-interest. This debt will be redeemed in four years’ time at par or converted into 20 ordinary
shares. A financial expert has forecast that Sozzled’s shares will be worth $5.10 in four years’ time.
The corporation tax rate is 40%.
What is the cost of the convertible debt for Sozzled Co?
SOLUTION
Razzled Co has just paid a dividend of 20 cents on its preference shares which have a market value of
$1.90.
What is the cost of preference share capital for Razzled Co?
SOLUTION
Blotto Co has a bank loan that is currently charging 8% interest and the corporation tax rate is 25%.
What is the cost of bank debt capital for Blotto Co?
SOLUTION
Where:
Ve = Total value of the equity
Vd = Total value of the debt
Ke = Equity cost of capital
Kd = Debt cost of capital
T = Corporation tax rate
Note. The total equity and debt values can either be calculated using book values or market values,
though market values give a better indication of the current cost of capital.
Note. This formula assumes that tax has been ignored in calculating Kd, however as tax has to be
included when calculating the cost of redeemable debt, it is much easier to always include tax when
calculating the cost of debt and then ignoring it when using this formula.
This formula also assumes that the organisation only has two sources of finance; if it has more the
formula can be extended by adding the extra source and its market value. So if an organisation was
financed with ordinary shares, preference shares and debt; the formula would look as follows:
Ve Vp Vd
WACC = � � Ke + � � Kp + � � Kd (1–T)
Ve+Vp+Vd Ve+Vp+Vd Ve+Vp+Vd
SCS Co is financed with a mixture of ordinary shares, preference shares and debt. It has just paid a
dividend of 45 cents on its 4.5 million ordinary shares which have a market value of $5.25. The
constant dividend growth rate is 6%. The company has 1m 8% preference shares in issue with a nomial
value of $1 and an ex-div market value of $0.73. The 7% irredeemable debt currently has a market
value of 83% cum-interest. The corporation tax rate is 35%. An extract from SCS’s statement of
financial position shows the following:
$
Debt 10,000,000
Preference shares 1,000,000
Shareholders’ funds 19,450,000
What is the WACC using book value and market value weightings for SCS Co?
SOLUTION
5.2 The creditor hierarchy (and its impact on risk and return)
The creditor hierarchy refers to the order creditors are paid when a business becomes insolvent and is
as follows:
(1) Secured Creditors e.g. fixed charge over a non-current asset
(2) Preferential Creditors e.g. pension schemes and employees
(3) Floating Charge Holders e.g. charge over the current assets
(4) Unsecured Creditors e.g. trade payables and the Crown
(5) Preference Shareholders
(6) Ordinary Shareholders
As a creditor moves down the above list they are exposed to greater risk and so require a
commensurately greater return. Hence the cost of the source of finance increases.
Cost of Ke
Capital
WACC
Kd
Gearing
Optimum Vd
Ve + Vd
It can be seen from the above graph that the traditional view suggests that there is an optimum capital
structure where the WACC is at a minimum.
The traditional view makes the following assumptions:
Operating profits are constant
There are no transaction costs on issuing finance
Business risk is constant
All earnings are paid out as dividends
Unfortunately, the traditional theory doesn’t tell us where the optimum WACC is reached. Hence trial
and error must be used to find the this point
6.3 Modigliani & Miller’s view of capital structure 1958 (no tax)
The economists Modigliani & Miller made the following assumptions in their initial view of capital
structure:
Capital markets are perfect
Investors are rational and risk averse
There are no transaction costs
Debt is always risk free
There is no taxation
The no taxation assumption is particularly important as this removes the tax benefit of paying interest
and means that the total payments to investors will be the same for equivalent companies with and
without debt:
Please note you would not be expected to reproduce this table in the exam. It is to demonstrate the
theory only.
No Interest Co Interest Co
Year 1 2 3 1 2 3
$ $ $ $ $ $
Earnings 800 1,600 400 800 1,600 400
Interest nil nil nil (100) (100) (100)
After tax earnings 800 1,600 400 700 1,500 300
This in turn means that these comparable companies must also have the same total market value and
hence the same WACC.
M&M’s initial views can be summarised as:
As debt is introduced, the cost of equity rises
Without any tax saving on interest payments, the benefit of the extra cheap debt is only enough
to offset the increased cost of equity
Hence the WACC remains unchanged and there is no optimal capital structure
The Miller and Modigliani view without corporate taxation can be depicted graphically as follows:
Cost of Ke
Capital
WACC
Kd
Gearing
Vd
Ve + Vd
6.4 Modigliani & Miller’s view of capital structure 1963 (with tax)
If the no taxation assumption is removed then the tax benefit of paying interest is reintroduced and
this means that the total payments to investors will be higher for the equivalent company with debt:
Please note you would not be expected to reproduce this table in the exam. It is to demonstrate the
theory only.
No Interest Co Interest Co
Year 1 2 3 1 2 3
$ $ $ $ $ $
Earnings 800 1,600 400 800 1,600 400
Interest nil nil nil (100) (100) (100)
800 1,600 400 700 1,500 300
Tax @ 30% (240) (480) (120) (210) (450) (90)
After tax earnings 560 1,120 280 490 1,050 210
This in turn means that the company with debt must also have a higher total market value and hence a
lower WACC.
The Miller and Modigliani view with corporate taxation can be depicted graphically as follows:
Cost of Ke
Capital
WACC
Kd
Gearing
Vd
Ve + Vd
Debt is not always risk free, especially at high gearing levels and so the cost of debt will rise as
debt increases and so the WACC will stop falling and start to rise at some point. (Traditional
view!)
The tax saving on interest payments only exists while the company has sufficient pre-interest
profits. Once the interest payment exceeds pre-interest profit (known as tax exhaustion), there
is no longer any benefit from increasing the level of debt finance.
Where:
βa = Asset beta or the ungeared beta
βe = Equity beta or the geared beta
βd = Debt beta
Note: The debt beta measures the risk of the company’s debt, which we assume is zero unless the
question specifically says otherwise (this means that the company can borrow at the risk free rate of
return).
If we assume βd = 0, then the formula can be simplified and presented as follows:
Ve
βa = � β�
(Ve +Vd(1–T)) e
Ve+Vd (1-T)
βe = βa � Ve
�
(2) Calculate the new βe for the company (based on the new debt to equity ratio given)
Ve+Vd (1-T)
βe = βa � Ve
�
(3) Use the CAPM formula with the new βe to calculate the new cost of equity
(4) Use the new cost of equity and new debt to equity ratio to find a new WACC
(5) Use this new WACC to evaluate new projects
(5) Use the new equity beta and the CAPM formula to calculate a project specific cost of equity.
(6) Use this cost of equity to calculate a new project-specific WACC.
Millie Mo Co produces bread and is financed with 43% debt. It is now appraising a new project which
will involve producing cakes and will be financed from its existing capital. It has obtained beta factors
for a number of different companies as follows:
Name Business Debt finance Beta
Millie Mo Co Bread 43% 1.34
Huckleberry Co Jam 28% 1.30
Fletch Co Cakes 32% 1.36
Jo Jo Co Bread 28% 1.12
Sally Co Currents 43% 1.52
Thumb Co Jam 35% 1.40
The average return on the market is currently 18% and risk free investments are paying a return of 4%.
Tax is 30%.
What is the cost of equity that should be used in a WACC calculation to identify a project specific
discount rate for Millie Mo’s new project?
SOLUTION
Operating Gearing Businesses with high operating gearing (fixed costs) may not be able to
tolerate high levels of debt
Existing debt/Interest cover Businesses with high existing levels of gearing or low interest cover may
not be able to take on further debt
Assets for security Businesses that can provide security for the debt may be able to obtain
lower rates of interest
Credit rating Businesses with good credit ratings are likely to be offered more
preferential rates of interest
Covenants Debt often comes with restrictive covenants
Dilution of control Issuing new shares to new shareholders will dilute the control of the
existing shareholders who may not want this
Liquidity/flexibility Interest must be paid but dividends don’t, giving added flexibility when
liquidity may be an issue. This may be particularly relevant for new growing
businesses
Issue costs Issuing new equity is more expensive than raising new debt. There are no
issue costs associated with using retained earnings.
Tax rates High tax rates may encourage higher levels of debt
Tax capacity If a business is at its tax capacity limit they may not be able to benefit from
further tax relief on interest
Availability Large and mature businesses will have access to a wider range of finance
compare to small, young businesses.
9.2.2 Signalling
In Chapter 6 you will see how investors do not have perfect information and capital markets are, at
best, semi-strong efficient. Hence, investors will look for information contained in dividend
announcements and react to it, causing share price movements:
If a company cuts its dividend, investors may interpret this as a sign of bad news and seek to sell
their shares, leading to a reduction in share price
If a company increases its dividend, investors may interpret this as a sign of improved future
prospects and purchase shares in the company, increasing the share price.
9.2.4 Liquidity
The dividend is an optional cash outflow, which by definition reduces the liquidity of the company. Thus a
dividend should only be paid if the company is left with or has access to sufficient cash to remain solvent.
Knowledge diagnostic
Before you move on to the next chapter, complete the following knowledge diagnostic and check you
are able to confirm you possess the following essential learning from this chapter. If not, you are
advised to revisit the relevant learning from this chapter.
Question Practice
Question practice is the key to passing the financial management exam. Once you have worked
through this chapter, you must work through the Section A and Section B questions that can be found
both online, and in your printed question bank. There are also a number of Section C questions (found
in your printed question bank) for you to try. You are only ready to move to the next chapter when
you have worked these questions and are confident you would get them right should they appear in
your exam.
Business valuations
Net Assets
Replacement
Book value Realisable value
cost
To get an estimate of the minimum potential valuation, the net asset value as it appears on the
statement of financial position can be a quick and easy starting point. Care needs to be taken to
identify the correct net assets figure (strictly this is non-current assets plus net current assets less any
long-term liabilities).
AJB is an IT consultancy based in Asia that trades globally. It was established 10 years ago. The four
founding shareholders own 25% of the issued share capital each and are also executive directors of the
entity. The shareholders are considering a flotation of AJB on an Asian stock exchange and have
started discussing the process and a value for the entity with financial advisors. You have obtained the
following information.
Statement of financial position at 31 December
20X1 20X2 20X3
$m $m $m
ASSETS
Non-current assets
Property & Equipment 100 115 125
Current assets 35 40 45
135 155 170
Note: The book valuations of non-current assets are considered to reflect current realisable values.
Calculate the asset based valuation for AJB and briefly comment on your answer.
A P/E ratio gives an indication of the market’s perception of the future growth potential of a business.
By applying a suitable P/E ratio to the current earnings the valuation of a business can be estimated as:
𝑃𝑃
𝑀𝑀𝑀𝑀𝑀𝑀𝑀𝑀𝑀𝑀𝑀𝑀 𝑣𝑣𝑣𝑣𝑣𝑣𝑣𝑣𝑣𝑣 𝑜𝑜𝑜𝑜 𝑎𝑎𝑎𝑎𝑎𝑎 𝑜𝑜𝑜𝑜𝑜𝑜𝑜𝑜𝑜𝑜𝑜𝑜𝑜𝑜𝑜𝑜 𝑠𝑠ℎ𝑎𝑎𝑎𝑎𝑎𝑎𝑎𝑎 = 𝐸𝐸 𝑟𝑟𝑟𝑟𝑟𝑟𝑟𝑟𝑟𝑟 × 𝑐𝑐𝑐𝑐𝑐𝑐𝑐𝑐𝑐𝑐𝑐𝑐𝑐𝑐 𝑒𝑒𝑒𝑒𝑒𝑒𝑒𝑒𝑒𝑒𝑒𝑒𝑒𝑒𝑒𝑒 (𝑃𝑃𝑃𝑃𝑃𝑃 𝑢𝑢𝑢𝑢𝑢𝑢𝑢𝑢𝑢𝑢𝑢𝑢𝑢𝑢)
A comparable company to AJB which is already listed has a current share price of $7.50 based on
earnings per share of $0.50 for the year ended 31st December 20X3.
Calculate a valuation on a P/E basis for AJB and briefly comment on your answer.
SOLUTION
This can then be used to value a company (often by using a listed company’s earnings yield:
𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸 (𝑃𝑃𝑃𝑃𝑃𝑃)
𝑀𝑀𝑀𝑀 𝑜𝑜𝑜𝑜 𝑎𝑎𝑎𝑎𝑎𝑎 𝑠𝑠ℎ𝑎𝑎𝑎𝑎𝑎𝑎𝑎𝑎 = 𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸 𝑦𝑦𝑦𝑦𝑦𝑦𝑦𝑦𝑦𝑦
𝐸𝐸𝐸𝐸𝐸𝐸
𝑆𝑆ℎ𝑎𝑎𝑎𝑎𝑎𝑎 𝑝𝑝𝑝𝑝𝑝𝑝𝑝𝑝𝑝𝑝 = 𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸𝐸 𝑦𝑦𝑦𝑦𝑦𝑦𝑦𝑦𝑦𝑦
COMPANY
VALUE
Future Cost of
cashflows capital
Growth in after tax cash flows for 20X6 and beyond (assume indefinitely) is expected to be 2% per
annum.
Depreciation can be assumed to equal capital allowances and to remain constant from 20X6 onwards
at the 20X5 level. Capital expenditure can be assumed to equal depreciation.
An estimated cost of equity capital for the industry is 11% after tax.
Using the profit forecast profit after tax figures as a starting point, calculate the discounted cash flow
valuation of AJB and briefly comment on your answer.
SOLUTION
Using this information and the cost of equity of 11%, calculate a dividend valuation for AJB and briefly
comment on your answer.
SOLUTION
Where:
Po = Current ex-interest debt value
I = Interest
rd = Required return of the debt holders
Hammered Co has some $100 nominal value 6% irredeemable debt. Hammered’s debt holders have a
required return of 7%.
What is the value of Hammered Co debt?
SOLUTION
Plastered Co has some $100 nominal value 4% redeemable debt. This debt will be redeemed in seven
years’ time at a 12% premium. The debt holders’ required return is 10%. What is the value of Plastered
Co redeemable debt?
SOLUTION
Sozzled Co has some $100 nominal value 6% convertible debt. This debt will be redeemed in four
years’ time at par or converted into 20 ordinary shares. A financial expert has forecast that Sozzled’s
shares, which are currently valued at $3.48, will be worth $5.10 in four years’ time. The convertible
debt holders required return is 10%. What is the market value of Sozzled Co convertible debt?
SOLUTION
Rather than calculating the market value, we could calculate the floor value which assumes that the
debt will not be converted but redeemed.
Finally we can also calculate the conversion premium, which is the difference between the current
market value of the convertible debt and the current conversion value of the shares. This is the extra
value in holding the convertible debt rather than the equivalent shares.
Razzled Co has just paid a dividend of 20 cents on its preference shares. The preference shareholders
required return is 11%. What is the value of Razzled Co preference share capital?
SOLUTION
The efficient markets hypothesis refers to the way in which the prices of traded financial securities
reflect relevant information.
Which TWO of the following are true for a weak-form efficient market?
Share prices fully and fairly represent past information
Share prices fully and fairly represent private information
Share prices appear to follow a 'random walk'
The market does not provide enough information to make good buying and selling decisions
Knowledge diagnostic
Before you move on to the next chapter, complete the following knowledge diagnostic and check you
are able to confirm you possess the following essential learning from this chapter. If not, you are
advised to revisit the relevant learning from this chapter.
Question Practice
Question practice is the key to passing the financial management exam. Once you have worked
through this chapter, you must work through the Section A and Section B questions that can be found
both online, and in your printed question bank. There is also a Section C question for you to try. You
are only ready to move to the next chapter when you have worked these questions and are confident
you would get them right should they appear in your exam.
Risk management
NOW 1 MONTH
£1 = €1 £1 = €1.50
Sell goods worth Receive €1000/1 Receive €1000/1.50 Fall in value of sale
€1000 = £1000 = £667 (in £)
Currency of invoice
By ensuring that the currency of invoice is the same as the domestic currency, the transaction risk is
removed entirely in a cheap and effective way. The risk is in fact transferred to the other party
involved in the transaction and so this will not always be a viable solution.
ILLUSTRATION 7.1
Spot rate £/$1.9730 – 1.9738 (i.e. £1 = 1.973 dollars). The 2 month forward adjustment is given as
0.9 to 0.58 cents premium for £/$.
To calculate the 2 month forward rate spread:
£/$ Spread
Spot (£/$) 1.9730 – 1.9738 0.0008
2 month adjt (premium) 0.0090 – 0.0058
2 month forward rate 1.9640 – 1.9680 0.0040
Three things to note here:
(1) A “premium” will ALWAYS mean that you DEDUCT the adjustment
(2) The forward adjustment is usually quoted in the smallest unit of currency, so 0.9 cents =
$0.0090
(3) The spread for a forward contract is ALWAYS greater than the spread for the spot
Importit Co is a UK based organisation which buys some goods on three months credit from a US
supplier for $90,000. The current exchange rate is $1.9851-$1.9857:£1 and the money market interest
rates are as follows:
Borrowing Depositing
One year sterling interest rate: 6.0% 5.7%
One year dollar interest rate: 8.3% 8.0%
Using a money market hedge, how much sterling will Importit pay in three months’ time?
SOLUTION
Trading Co is a UK based organisation which sells some goods on six months credit to a European
customer for €120,000. The current exchange rate is €1.1446-€1.1452:£1 and the money market
interest rates are as follows:
Borrowing Depositing
One year sterling interest rate: 6.0% 5.7%
One year euro interest rate: 4.0% 3.7%
Using a money market hedge, how much sterling will Trading receive in six months’ time?
SOLUTION
FX Futures
These are similar to forward contracts, but FX futures are of a standardised contract size, standardised
maturity date and are traded on organised exchanges.
Settlements take place in three-monthly cycles ending in March, June, September and
December.
E.g. a US company expecting to receive Euros in 3 months’ time will sell Euro futures now (to
lock in a Dollar price at which they can sell the Euros).
They will then buy the same number of Euro futures contracts when on the date they receive
the Euros.
This will lead to a net cash payment or receipt in Dollars based on the difference between the
price sold at and the price purchased at.
However, the futures do not facilitate the sale of the Euros – we will still have to sell our Euros
at the spot rate to a buyer.
Being traded on an exchange means that they can be closed out i.e. by purchasing an equal and
opposite investment in the same underlying currency, prior to maturity. This makes futures
more flexible than forward contracts.
The futures price will change as the spot price changes and this allows any gain or loss on the
actual business transaction to be offset by losses or gains on the futures.
Advantages of futures
They fix an exchange rate, hedging away any downside risk
They may be closed out early (and are hence more flexible than forwards)
Disadvantages of futures
They are standardised and hence may lead to over / under hedging (if maturity dates and
contract sizes don’t fit with the user’s requirements)
They remove any upside potential (i.e. in the above example if the Euro strengthens vs the
Dollar)
Futures prices will differ to the spot rate until you reach the maturity date of the future and this
will lead to the hedge not being 100% effective if the transaction date doesn’t equal the futures
maturity date (this is known as ‘basis risk’)
Floss Co is a UK company and is expecting to receive $300,000 in three months time. Floss is
considering using future contracts to hedge the 3 month receipt. Which of the following are
characteristics of a futures contract? Select ALL that apply
It is a standardised contract
Settlement takes place in three-monthly cycles ending in March, June, September and
December
When a currency future is bought or sold, the buyer or seller is required to deposit a sum of
money called an initial margin
A future contract can be closed out before their settlement dates by undertaking the opposite
transaction to the initial futures contract
Floss Co would need to buy sterling future contracts on 1 April and sell them when the expected
receipt is received to hedge its exchange rate risk
Floss Co will sell the $300,000 it receives in the spot currency market in 3 months’ time
FX Options
Over the counter (OTC) currency options can be purchased from major banks and allow the user to
have the right, but not the obligation to e.g. sell Euros at a set Dollar price (strike price) in the future
(this would be a ‘put’ option – the right to sell, ‘call’ options are the right to buy).
We would have to pay a premium now to buy the option contract and would then wait to see
how exchange rates move before deciding whether to exercise the option or not.
If Euros weaken vs. the Dollar between now and the receipt date, we would exercise the option
and sell the Euros at the pre-determined fixed Dollar price specified in the option
If Euros strengthen vs. the Dollar between now and the receipt date, we would let the option
lapse and sell the Euros at the spot rate.
Advantage of options
They only hedge away the downside risk, leaving the borrower the ability to benefit from the
upside (rates falling) – this is in contrast to forwards and futures.
Disadvantage of options
They are expensive and the premium must be paid upfront.
Currency Swaps
Currency swaps involve two counterparties swapping principal and interest rate payments on
borrowings in two different currencies.
For example, a US based company might have arranged existing debt finance in Dollars but are
using the debt to finance an investment in operations in the Eurozone.
Meanwhile, a French company has existing debt in Euros which it is using to finance operations
in the US.
A currency swap would allow the two parties to swap interest payments and notionals on their
debt to better facilitate asset and liability management (see earlier), without the pain of having
to refinance (especially useful if either of the two companies are unable to borrow in their
desired currency).
Which TWO of the following derivative instruments are characterised by a standard contract size?
Forward contract
Forward rate agreement
Futures contract
Swap
Over-the-counter option
Exchange tradable option
Where:
F0 = Current forward exchange rate
S0 = Current spot exchange rate
ic = interest rate in foreign country
ib = interest rate in home country
ILLUSTRATION 7.2
The current exchange rate between the USA and the UK is $1.9854:£1. Interest rates in the USA are
forecast to be 8% for the next year and UK interest rates are forecast to be 6%.
What should the current one year forward rate be (using interest rate parity)?
SOLUTION
S0 = 1.9854
ic = 0.08
ib = 0.06
(1+0.08)
So the forward rate for the first year is: F0 = 1.9854 × (1+0.06)
F0 = 2.0229
Where:
S1 = Expected future spot rate
S0 = Current spot exchange rate
hc = inflation rate in foreign country
hb = inflation rate in home country
The current exchange rate between the USA and the UK is $1.9854:£1. Inflation in the USA is forecast
to be 5% for the next year and UK inflation is forecast to be 3%.
What is the forecast exchange rate in one year’s time using purchasing power parity?
SOLUTION
International
Fisher Effect PPPT
IRPT
Which of the following statements about the structure of interest rates are correct?
1 Expectations theory states that the shape of the yield curve reflects investors’ expectations of
future interest rates
2 Liquidity preference theory states that as investors prefer instant access to their funds, the
longer funds are borrowed, the lower the cost will be.
1 only
2 only
Both 1 and 2
Neither 1 nor 2
Matching
This is where a company has investments and loans of the same value earning and paying the same
rate of interest at the same dates. Thus, if interest rates change the effects self-cancel. This technique
is most commonly used by financial institutions and for the majority of institutions is a noble long-term
goal that is practically very difficult to achieve.
Smoothing
This is where a company maintains a balance between fixed rate and variable rate borrowing to
reduce the impact of any interest rate rises.
In 3 months’ time Paton Co will be borrowing $2.5m for 3 months from a bank and wants to hedge
uncertainty over its borrowing costs using a forward rate agreement. The quote for a 3-6 forward rate
agreement is currently 2.60-1.35.
Show the effect if in 3 months’ time the spot rate of interest is 3%.
SOLUTION
Options
Over the counter (OTC) interest rate options can be purchased from major banks and allow the
borrower to have the right, but not the obligation to borrow at a set fixed rate (strike price) in the
future.
The borrower would have to pay a premium now to buy the option contract and would then
wait to see how interest rates move before deciding whether to exercise the option or not.
If interest rate rise between now and the borrowing date, the borrower would exercise the
option and borrow at the pre-determined fixed rate specified in the option
If interest rates fall between now and the borrowing date, the borrower would let the option
lapse and borrow at the spot rate.
Advantage of options
They only hedge away the downside risk, leaving the borrower the ability to benefit from the
upside (rates falling) – this is in contrast to FRAs and futures.
Disadvantage of options
They are expensive and the premium must be paid up front.
Swaps
Interest rate swaps involve two counterparties swapping interest rate payments on a set notional
borrowing amount for a set period of time.
The swap would be based on one party having fixed rate debt, but actually desiring variable rate
interest payments and another party wanting fixed rate interest payments but having variable rate
debt.
By swapping interest payments, the two parties get the type of interest rate exposure that they desire,
without having to renegotiate the terms of their debt / refinance.
Knowledge diagnostic
Before you move on to the next chapter, complete the following knowledge diagnostic and check you
are able to confirm you possess the following essential learning from this chapter. If not, you are
advised to revisit the relevant learning from this chapter.
Question Practice
Question practice is the key to passing the financial management exam. Once you have worked
through this chapter, you must work through the Section A and Section B questions that can be found
both online, and in your printed question bank. You are only ready to move onto the next phase of
your studies when you have worked these questions and are confident you would get them right
should they appear in your exam.
Solutions to
lecture examples
Chapter 1
Lecture example 1.1
Examples of interdependence of the three key decision areas:
– Companies raise capital either in the form of equity or debt (the financing decision) which
they invest in different projects (the investment decision) in order to generate returns
which are either reinvested or paid out to the shareholders (the dividend decision).
– If a company increases its dividends (the dividend decision), this will reduce the level of
retained cash and increase the need for external finance (the financing decision) in order
to fund capital investment projects (the investment decision).
– An increase in capital investment expenditure (the investment decision) would also
increase the need for finance (the financing decision) which may be internally generated
by reducing dividends (the dividend decision).
Book
350
(350 + 510)
× 100% = 40.7%
Market
(350 × 1.04)
(150 × 4.36) + (350 × 1.04)
× 100% = 35.8%
Chapter 2
Lecture Example 2.1
Fiscal policy Monetary policy
Controlling the growth in the size of the money supply
Reducing public expenditure
Keeping interest rates low
Increasing tax revenue
Chapter 3
Lecture example 3.1
The greater the liquidity of an organisation, the more cash it will have which is not invested and thus
the profitability will be lower. The greater the profitability of an organisation, the more cash it will
have which is invested and thus the liquidity will be reduced.
6,000 1,000
TAC = �20 × 1,000� + �0.24 × 2
� = $120 + $120 = $240
By ordering 1,000 units of inventory whenever Paton places an order, the total annual variable
inventory costs are minimised at $240.
The total annual cost of ordering 1,500 units including the purchase price is:
6,000 1,500
�20 × 1,500� + �0.24 × 0.995 × 2
� + (6,000 × 1.20 × 0.995) = $80 + $179 + $7,164 = $7,423
So as the costs are greater than the benefits this particular scheme is not economically worthwhile.
Chapter 4
Lecture example 4.1
(($15,000 + $20,000 + $25,000 + $30,000 + $35,000) − $80,000)
Average profit = 5
= $9,000
$9,000
ROCE = $40,000 × 100 = 22.5%
= 0.15 or 15%
NPV can also be found using the NPV spreadsheet formula to present value the after-tax cash flows.
This approach may give a slightly different answer to the above, due to the effects of rounding of cash
flows and discount factors.
A B C D E
1 Year 0 1 2 3
2 $ $ $ $
3 Investment (50,000)
4 Net income 18,000 24,000 33,000
5 Net cash flows (50,000) 18,000 24,000 33,000
6 PV future cashflows at 12% 58,693 =NPV(12%,C5:E5)
7 Initial investment (50,000)
8 NPV 8,693
(1 + i) = (1 + r) × (1 + h)
(1 + i) = (1 + 0.12) × (1 + 0.07)
(1 + i) = 1.1984
i= 0.1984 or 19.84%
Real Nominal Discount Present
Timing cash flow Inflation cash flow Factor Value
$ 7% $ 19.84% $
0 (50,000) 1.00 (50,000) 1.000 (50,000)
1 18,000 1.07 19,260 0.834 16,063
2 24,000 1.072 27,478 0.696 19,125
3 33,000 1.073 40,426 0.581 23,488
NPV = $8,676
NPV can also be found using the NPV spreadsheet formula to present value the after-tax cash flows.
This approach may give a slightly different answer to the above, due to the effects of rounding of cash
flows and discount factors.
A B C D E
1 Year 0 1 2 3
2 $ $ $ $
3 Investment (50,000)
4 Net income (7% inflation) 19,260 27,478 40,426
5 Net cash flows (50,000) 19,260 27,478 40,426
6 PV future cashflows at 19.84% 58,693 =NPV(19.84%,C5:E5)
7 Initial investment (50,000)
8 NPV 8,693
Note: The ‘PV of future cashflows’ could also be found using the NPV spreadsheet formula to present
value the after-tax cash flows, either entered as:
=NPV(9%,8985,12785,36045) OR
=NPV(9%,cell range) where the cell range is the range of cells in which the after-tax future
cashflows are recorded
These approaches may give a slightly different answer to the above, due to the effects of rounding of
cash flows and discount factors.
Workings:
Capital Allowances (W1)
Time 1 2 3
Opening value of equipment 40,000 30,000 22,500
Closing value of equipment 30,000 22,500 19,000
Capital Allowances 25% reducing balance 10,000 7,500 3,500
Tax Saving at 30% 3,000 2,250 1,050
As the net present value is positive, the proposed investment should be accepted as it will increase the
shareholders’ wealth by $747k.
Note: The ‘PV of future cashflows’ could also be found using the NPV spreadsheet formula to present
value the after-tax cash flows, either entered as:
=NPV(15%,1087,486,392,613) OR
=NPV(15%,cell range) where the cell range is the range of cells in which the after-tax future
cashflows are recorded
These approaches may give a slightly different answer to the above, due to the effects of rounding of
cash flows and discount factors.
(W1) Tax saved on Capital Allowances
Tax Saved
Time Tax Cash Flow
$000 $000
0 Purchase 800
1 CA @ 20% (160) @30% 48
640
2 CA @ 20% (160) @30% 48
480
3 CA @ 20% (160) @30% 48
320
4 Sale Proceeds (150)
170
Balancing Allowance (170) @30% 51
Nil 195
$6,831
× 100 = 16%
$42,652
Note: The PV could also be found using the NPV spreadsheet formula to present value the after-tax
cash flows, either entered as:
=NPV(9%,12285,16835,22295) OR
=NPV(9%,cell range) where the cell range is the range of cells in which the after-tax future
cashflows are recorded
These approaches may give a slightly different answer to the above, due to the effects of rounding of
cash flows and discount factors.
Overheads
A rise in overheads will also cause the tax to fall. So the present value impact of the overheads is:
Overhead Net cash flow Discount Factor Present
Timing cash flow Tax reduction after tax (annuity) Value (note)
$ 70% $ 9% $
1–3 9,000 0.70 6,300 2.531 15,945
$6,831
× 100 = 42.8%
$15,945
Note: PV could also be found using the NPV spreadsheet formula to present value the after-tax cash
flows, either entered as:
=NPV(9%,6300,6300,6300) OR
=NPV(9%,cell range) where the cell range is the range of cells in which the after-tax future
cashflows are recorded
These approaches may give a slightly different answer to the above, due to the effects of rounding of
cash flows and discount factors.
Cost of capital
For the NPV of the project to hit zero, the cost of capital would have to increase to equal the internal
rate of return (the actual % return on the project). For instance, the NPV at 20% =
Time 0 1 2 3
$ $ $ $
Net cash flow (40,000) 8,985 12,785 36,045
Discount Factor @ 20% 1.000 0.833 0.694 0.579
Present Value (40,000) 7,485 8,873 20,870
NPV = $(2,772)
6,831
IRR ≈ 0.09 + × (0.20 − 0.09)
6,831−(2,772)
= 16.8% (see note)
16.8% − 9%
× 100 = 87%
9%
Thus the new machine is most sensitive to the revenue estimate.
Note: the IRR spreadsheet function can be used to determine the IRR, as shown below (giving a slightly
different answer, as the IRR function is more precise):
A B C D E
1 Time 0 1 2 3
2 $ $ $ $
3 Net cash flow (40,000) 8,985 12,785 36,045
4 IRR using spreadsheet function 16.41% =IRR(B3:E3)
As the net present value is positive, the proposed investment should be accepted as it will
increase the shareholders’ wealth by $14k.
Note: The ‘PV of future cashflows’ could also be found using the NPV spreadsheet formula to
present value the after-tax cash flows, either entered as:
=NPV(13%,89700,98800,227500) OR
=NPV(13%,cell range) where the cell range is the range of cells in which the after-tax
future cashflows are recorded
These approaches may give a slightly different answer to the above, due to the effects of
rounding of cash flows and discount factors.
(W1) Expected Sales Values
Second Year Probability Forecast Sales
High 0.55 $650,000 $357,500
Low 0.45 $350,000 $157,500
Expected Sales Value = $515,000
(b) For the revenue to exceed $1,600,000, as the first year’s sales are $480,00, the second year’s
sales would need to be high ($650,000) and the third year’s sales would need to be either high
or medium ($600,000 or $500,000). So the probability of this is:
(0.55 × 0.25) + (0.55 × 0.60) = 0.1375 + 0.33 = 0.4675
Workings
Year 1 DF 10% PV 2 DF 10% PV
Cash flow 1 500 0.909 455 1,000 0.826 826
Cash flow 2 1,000 0.909 909 2,000 0.826 1,652
The PV of -$5,214 could also be calculated using the spreadsheet NPV function. This may give a slightly
different answer to the above, due to the effects of rounding of cash flows and discount factors
A B C
1 T0 T1
2 $ $
3 Asset purchase (7,000)
4 Maintenance costs (500)
5 Running costs (2,500)
6 Year-end scrap value 5,000
7 Net cash flows (7,000) 2,000
8 PV future cashflows at 12% (1,786) =NPV(12%,C7)
9 Initial investment (7,000)
10 PV (5,214)
Funds available/
Project Proportion NPV required
% $ $
1,000,000
A 100 145,000 (300,000)
700,000
C 100 57,000 (143,000)
557,000
B 100 130,000 (370,000)
187,000
D 18.7 63,580 (187,000)
$395,580 Nil
The two alternatives are very close, but the lease is marginally cheaper.
In the previous example we ignored tax. As we earlier, tax reduces the cost of debt and brings in tax on
the operating cash flows and capital allowances.
NPV = $(20,020)
Borrow and buy:
Time 0 1 2 3
$ $ $ $
Asset purchase (40,000)
Disposal proceeds 19,000
Capital allowance savings (W1 from lecture
example 4.13) 3,000 2,250 1,050
Net cash flow (40,000) 3,000 2,250 20,050
Discount Factor @ 9% 1.000 0.917 0.842 0.772
Present Value (40,000) 2,751 1,894 15,479
NPV = $(19,876)
The two alternatives are still very close, but now borrow and buy is marginally cheaper.
Note: you may be able to find the present using the spreadsheet NPV function, which gives a slightly
different answer due to rounding of discount factors:
A B C D E
1 Time 0 1 2 3
2 $ $ $ $
3 Lease:
4 Payments (11,300) (11,300) (11,300)
5 Net operating cash flows (11,300) (11,300) (11,300)
6 Tax saved @ 30% 3,390 3,390 3,390
7 Net cash flow (7,910) (7,910) (7,910)
8 PV future cashflows @ 9% using NPV function (20,023) =NPV(9%,C7:E7)
9
10 Borrow and buy:
11 Asset purchase (40,000)
12 Disposal proceeds 19,000
13 Capital allowance savings (W1 from Ex. 4.13) 3,000 2,250 1,050
14 Net cash flow (40,000) 3,000 2,250 20,050
15 PV future cashflows @ 9% using NPV function 20,128 =NPV(9%,C14:E14)
16 Initial purchase (40,000)
17 PV (19,872)
Chapter 5
Lecture example 5.1
(a) White Spirit Co needs to raise $4,500,000
Rights issue price $2.40 × 75% = $ 1.80
So the number of shares that will need to be issued is $4,500,000/$1.80 = 2.5m shares. As the
company already has 10m shares, this will be a 1 for 4 rights issue.
The current value of Spirit’s shares = $2.40 × 10m = $24m
$24m + $4.5m
Hence the TERP = = $2.28
10m + 2.5m
(b) The value of one right = TERP – issue price = $2.28 – $1.80 = $0.48
(c) Wealth before the rights issue:
The shareholders owns 10,00 valued at $2.40 $2,400
(i) If the shareholder exercises the rights they will have the right to buy 250 new shares
(1,000 / 4) at $1.80 each. Value after is:
Value of shares = 1,250 × $2.28 (TERP) $2,850
Cost to buy new shares = 250 × $1.80 ($450)
Total wealth $2,400
Ignoring all other factors, the wealth has remained the same as before
(ii) If the shareholder sells the rights they will be selling the rights to buy 250 shares at $0.48
each. Value after is:
Value of shares = 1,000 × $2.28 $2,280
Income from sale of rights = 250 × $0.48 (value of one right) $120
Total wealth $2,400
re = 0.16 or 16%
(b) If a dividend of 25c has been paid from earnings of $1.00, then b = 0.75/1.00 = 75% and r = 12%
growth = 75% × 12% = 9% p.a.
25(1.09)
ke = + 0.09 = 19.9%
250
= 0.08
So the cost of convertible debt for Sozzled Co is 8%.
Note: the cost of convertible debt could also be found using the IRR spreadsheet function, as shown
below (giving a slightly different answer, as the IRR function is more precise):
A B C D E F
1 Time 0 1 2 3 4
2 $ $ $ $ $
3 Market price (88.00)
4 Post tax interest = 6 × (1-0.40) 3.60 3.60 3.60 3.60
5 Conversion 102.00
6 Cashflow (88.00) 3.60 3.60 3.60 105.60
7 Kd (using IRR function) 7.6% =IRR(B6:F6)
Kb = 0.06
So the cost of bank debt capital for Blotto Co is 6%.
re = 0.15
Preference shares:
Do = $0.08
Po = $0.73
8
So Kp = 73 = 0.11
Debt:
I = $7
T = 0.35
Po = $83 – $7 = $76
7(1−0.35)
So Kd = 76
= 0.06
= 0.119 or 11.9%
To calculate the WACC using market values we first need to calculate the total market value of the
equity and debt:
Total market value of equity = 4,500,000 shares @ $5.25 = $23,625,000
Total market value of prefs = 1,000,000 shares @ $0.73 = $730,000
Total market value of debt = $10,000,000 @ 76% = $7,600,000
So the WACC using market values is:
WACC = �23,625,000 23,625,000
+ 730,000 + 7,600,000
� 0.15 + �
730,000
23,625,000 + 730,000 + 7,600,000
� 0.11 + �
7,600,000
23,625,000 + 730,000 + 7,600,000
� 0.06
= 0.128 or 12.8%
βa = 1.02
57
1.02 = 57+43(1−0.30) × βe
1.02 = 0.654 × βe
1.02
βe = 0.654 = 1.56
Rf = 0.04
E(rm) = 0.18
So the project specific discount rate for Millie Mo’s new project is 25.8%.
Chapter 6
Lecture example 6.1
Calculate the asset based valuation for AJB
The most recent net asset value from the statement of financial position is $133m. This could be
expressed as a value per share of $133m/40m shares = $3.325. The limitations of this value here are
that:
No account is taken of any intangible value which in an IT consultancy might be assumed to be a
significant amount (see later valuation of intangibles/intellectual property).
Whilst we are told that book values reflect realisable values there is no indication as to when things
like the non-current assets were last revalued.
Remember to question the assumptions about constant growth and a constant cost of equity
So Po = $1.82
So the value of Razzled Co preference share capital is $1.82.
Chapter 7
Lecture example 7.1
By taking out a forward contract with its bank, Exportit knows that the exchange rate on this
transaction is fixed at $2.0123:£1. So in three months’ time Exportit will receive:
$90,000
$2.0123
= £44,725
S1 = 2.0240
Formulae Sheet
© With thanks to Kaplan Publishing Limited for permission to reproduce excerpts from their text in these
notes. For references and acknowledgements of materials used in these notes, please see the back of the
Study Text provided on your online course.