Discounted Cash Flow Model Exam Wall Street Prep QUESTIONS AND ANSWERS GRADED A+ GUARANTEED PASS Mergers and acquisitions (Erasmus Universiteit Rotterdam)

$24.49

Preview 3 out of 24 pages

Exam (elaborations)

Discounted Cash Flow Model Exam Wall Street Prep QUESTIONS AND ANSWERS GRADED A+ GUARANTEED PASS Mergers and acquisitions (Erasmus Universiteit Rotterdam)

0.0

(0 reviews)

- sold

24 pages

2024/2025

Institution Discounted Cash Flow Model

Course Discounted Cash Flow Model

Preview 3 out of 24 pages

Discounted Cash Flow Model Exam Wall Street Prep QUESTIONS AND ANSWERS GRADED A+ GUARANTEED PASS Mergers and acquisitions (Erasmus Universiteit Rotterdam) Income statement 0 1 2 3 Assumptions Sales Costs 300.0 (200.0) 306.0 (204.0) 312.1 (208.1) 318.4 (212.2) EBIT Operating taxes 100.0 (30.0) 102.0 (30.6) 104.0 (31.2) 106.1 (31.8) Sales growth Perpetual growth Costs / Sales Invested capital / Sales 1 | P a g e 2 | Page 2 NOPLAT 70.0 71.4 72.8 74.3 Debt / Sales Interest (9.8) (10.0) (10.2) (10.4) Tax rate Tax shield 2.9 3.0 3.1 3.1 Interest rate Net income 63.1 64.4 65.7 67.0 Balance sheet 0 1 2 3 WACC Invested capital 300.0 306.0 312.1 318.4 Risk free rate Spread on debt Debt 200.0 204.0 208.1 212.2 k(D) Equity 100.0 102.0 104.0 106.1 Sources 300.0 306.0 312.1 318.4 Risk free rate Market risk premium Cash flows 0 1 2 3 Industry beta unlevered NOPLAT 71.4 72.8 74.3 Net investments (Delta IC) (6.0) (6.1) (6.2) Enterprise value (market value) FCFO 65.4 66.7 68.0 Debt (market value) Interests (10.0) (10.2) (10.4) Equity (market value) Tax shield 3.0 3.1 3.1 ND / E Debt issues 4.0 4.1 4.2 ND / (ND + E) Total CF to shareholders 62.4 63.6 64.9 E / (ND + E) No cash into net debt because cash is distributed to shareholders Beta relevered k(E)(L) To achieve APV and DCF equivalence: - Need to link WACC to market value of equity WACC - Need to compute tax shields on beginning-of-period debt - Need to keep a constant growth rate, because otherwise k(E)( U) there is a mismatch in growth of the components of APV and DCF 3 | Page 3 2.0% 2.0% 2.0% 2.0% FCFO 65.4 2.0% Continuing value @ FCFO perpetuity 66.7% 66.7% 66.7% 66.7% Continuing value @ Key Value Driver 100.0% 100.0% 100.0% 100.0% 66.7% 66.7% 66.7% 66.7% Discount factor @ WACC 0.92 30.0% 30.0% 30.0% 30.0% Discounted FCFO 59.9 5.0% 5.0% 5.0% 5.0% NOPLAT 71.4 3.0% Initial IC 300.0 2.0% ROIC 23.8% 5.0% Economic profit 44.1 Continuing value - First component 3.0% Continuing value - Second component 5.0% 1.200 Discount factor @ WACC 0.92 Discounted EP 40.4 Invested capital 300.0 200.0 Enterprise value 920.0 720.0 27.8% 21.7% FCFO 65.4 78.3% Continuing value of FCFO Tax shield 3.0 1.533 Continuing value of tax shields 10.7% Discount factor @ k(E)(U) 0.91 9.1% Discounted FCFO 59.8 Discounted TS 2.7 9.4% Unlevered value 879.6 Value of tax shields 40.4 Enterprise value 920.0 0 1 2 3 CV DCF 0 1 Enterprise value 920.0 Economic Profit 0 1 Adjusted present value 0 1 920.0 4 | Page 4 2 3 CV 66.7 68.0 976.3 976.3 0.84 0.77 0.77 56.0 52.4 751.6 2 3 CV 72.8 74.3 306.0 312.1 318.4 23.8% 23.8% 45.0 45.9 513.5 144.5 0.84 0.77 0.77 37.8 35.3 506.5 2 3 CV 66.7 3.1 68.0 3.1 933.5 42.8 0.84 0.76 0.76 55.7 51.9 712.3 2.6 2.4 32.7 Mergers and Acquisitions Final exam format:

Content preview

1

Discounted Cash Flow
Model Exam Wall Street
Prep QUESTIONS AND
ANSWERS GRADED
A+ GUARANTEED
PASS

Mergers and acquisitions (Erasmus Universiteit Rotterdam)

Income statement 0 1 2 3 Assumptions
Sales 300.0 306.0 312.1 318.4 Sales growth
Costs (200.0) (204.0) (208.1) (212.2) Perpetual growth
EBIT 100.0 102.0 104.0 106.1 Costs / Sales
Operating taxes (30.0) (30.6) (31.2) (31.8) Invested capital / Sales

1|Page

, 2

NOPLAT 70.0 71.4 72.8 74.3 Debt / Sales
Interest (9.8) (10.0) (10.2) (10.4) Tax rate
Tax shield 2.9 3.0 3.1 3.1 Interest rate
Net income 63.1 64.4 65.7 67.0

Balance sheet 0 1 2 3 WACC
Invested capital 300.0 306.0 312.1 318.4 Risk free rate
Spread on debt
Debt 200.0 204.0 208.1 212.2 k(D)
Equity 100.0 102.0 104.0 106.1
Sources 300.0 306.0 312.1 318.4 Risk free rate
Market risk premium
Cash flows 0 1 2 3 Industry beta unlevered
NOPLAT 71.4 72.8 74.3
Net investments (Delta (6.0) (6.1) (6.2) Enterprise value (market value)
IC)
FCFO 65.4 66.7 68.0 Debt (market value)
Interests (10.0) (10.2) (10.4) Equity (market value)
Tax shield 3.0 3.1 3.1 ND / E
Debt issues 4.0 4.1 4.2 ND / (ND + E)
Total CF to 62.4 63.6 64.9 E / (ND + E)
shareholders

No cash into net debt because cash is distributed to shareholders Beta relevered

k(E)(L)

To achieve APV and DCF equivalence:

- Need to link WACC to market value of equity WACC

- Need to compute tax shields on beginning-of-period debt
- Need to keep a constant growth rate, because otherwise
k(E)(
U) there is a mismatch in growth of the components of APV and DCF

2|Page

, 3

0 1 2 3 CV DCF 0 1
2.0% 2.0% 2.0% 2.0% FCFO 65.4

2.0% Continuing value @ FCFO perpetuity
66.7% 66.7% 66.7% 66.7% Continuing value @ Key Value
Driver

100.0% 100.0% 100.0% 100.0%

66.7% 66.7% 66.7% 66.7% Discount factor @ WACC 0.92

30.0% 30.0% 30.0% 30.0% Discounted FCFO 59.9
Enterprise value 920.0
5.0% 5.0% 5.0% 5.0%

Economic Profit 0 1
NOPLAT 71.4
3.0% Initial IC 300.0

2.0% ROIC 23.8%

5.0% Economic profit 44.1

Continuing value - First component
3.0% Continuing value - Second component
5.0%

1.200 Discount factor @ WACC 0.92
Discounted EP 40.4

920.0 Invested capital 300.0

200.0 Enterprise value 920.0

720.0
27.8% Adjusted present value 0 1

21.7% FCFO 65.4
78.3% Continuing value of FCFO
Tax shield 3.0

1.533 Continuing value of tax shields
10.7%

Discount factor @ k(E)(U) 0.91
9.1% Discounted FCFO 59.8

Discounted TS 2.7

9.4% Unlevered value 879.6

Value of tax shields 40.4

Enterprise value 920.0

3|Page

Document information

Uploaded on: March 25, 2025
Number of pages: 24
Written in: 2024/2025
Type: Exam (elaborations)
Contains: Questions & answers

Report Copyright Violation

$24.49

Written by students who passed

Immediately available after payment

Read online or as PDF

laurenjames

3.6

(18)

Why students choose Stuvia

Created by fellow students, verified by reviews

Quality you can trust: written by students who passed their tests and reviewed by others who've used these notes.

Didn't get what you expected? Choose another document

No worries! You can instantly pick a different document that better fits what you're looking for.

Pay as you like, start learning right away

No subscription, no commitments. Pay the way you're used to via credit card and download your PDF document instantly.

“Bought, downloaded, and aced it. It really can be that simple.”

Alisha Student

Frequently asked questions

Can't I just make this for free with AI?

AI tools give you vast, general information. They don't know your course, your professor, or what actually gets asked in your exam. This document was written by a fellow student who understood the nuances of exactly this course and passed it. You get focused, curated study material, not a generic starting point you still have to rework.

Is this document still relevant for my course?

Every document shows the academic year, the linked textbook, and the institution, so you can check upfront whether it matches your course. Take a look at the free preview too to see if it fits.

What if the document isn't what I hoped?

No worries! If you change your mind within 14 days of purchase and have not downloaded the document yet, you will get a refund. Your purchase is completely risk-free.

Who am I actually buying from?

Stuvia is a marketplace: you buy directly from the student who created the document. Stuvia handles payment securely and backs every purchase with the free exchange guarantee, so you never take on any risk.

Will I be stuck with a subscription?

No. You pay $24.49 once for this document and nothing more. No subscription, no auto-renewal, no fine print.

What do I get when I buy this document?

You get a PDF that is available immediately after payment. You can read the document online or download it, and it stays accessible through your profile indefinitely.

Why can I trust Stuvia?

4.6 stars on Google and Trustpilot from over 2,000 reviews. In the past 30 days 34385 documents were sold through Stuvia internationally. And we have been doing this for 16 years now. Every document also shows its rating and how many times it has been sold.

Discounted Cash Flow Model Exam Wall Street Prep QUESTIONS AND ANSWERS GRADED A+ GUARANTEED PASS Mergers and acquisitions (Erasmus Universiteit Rotterdam)

Content preview

Document information

More like this

Recently viewed by you

Why students choose Stuvia

Created by fellow students, verified by reviews

Didn't get what you expected? Choose another document

Pay as you like, start learning right away

Working on your references?

Frequently asked questions

Can't I just make this for free with AI?

Is this document still relevant for my course?

What if the document isn't what I hoped?

Who am I actually buying from?

Will I be stuck with a subscription?

What do I get when I buy this document?

Why can I trust Stuvia?

Discounted Cash Flow Model Exam Wall Street Prep QUESTIONS AND ANSWERS GRADED A+ GUARANTEED PASS Mergers and acquisitions (Erasmus Universiteit Rotterdam)

Content preview

Document information

Browse related subjects

Subjects

Recently viewed by you

Why students choose Stuvia

Created by fellow students, verified by reviews

Didn't get what you expected? Choose another document

Pay as you like, start learning right away

Working on your references?

Frequently asked questions

Can't I just make this for free with AI?

Is this document still relevant for my course?

What if the document isn't what I hoped?

Who am I actually buying from?

Will I be stuck with a subscription?

What do I get when I buy this document?

Why can I trust Stuvia?