Corporate Finance: cram pack

Formula sheets, the key method steps for every topic and 10 practice problems, with full solutions at the back.

New problemsBack to the course

In the print window, choose “Save as PDF” to keep a copy on your device.

1Formulas and methods

Time value of money

Future value
FV = PV·(1 + i)n
Present value
PV = FV/(1 + i)n
Several periods per year
i = r/m, N = m·n
Annuity, present value
PV = PMT·[1 − (1 + i)−n]/i
Annuity, future value
FV = PMT·[(1 + i)n − 1]/i

Method

  1. Draw a timeline with every cash flow and its timing.
  2. Match the rate to the period: a monthly rate for monthly payments.
  3. Use FV = PV·(1 + i)ⁿ for single amounts and the annuity formulas for equal payments.
  4. Check the sign and the order of magnitude of the answer.

NPV & IRR

Net present value
NPV = −C0 + Σ CFt/(1 + r)t
Equal cash flows
NPV = −C0 + CF·[1 − (1 + r)−n]/r
Internal rate of return
the r at which NPV = 0
Decision
accept when NPV > 0 (or IRR > required return)

Method

  1. List all cash flows with their year; the investment at year 0 is negative.
  2. Discount each cash flow: CFt/(1 + r)t.
  3. Add them up to get the NPV. Positive means the project earns more than r.
  4. For the IRR, find the rate that makes NPV zero by trial or interpolation.

Bond pricing & yield

Bond price
P = C·(1 − (1 + y)−n)/y + F/(1 + y)n
Semi-annual
C/2, y/2 and 2n periods
Current yield
C/P
Price and yield
yield up → price down

Method

  1. Find the coupon per period and the yield per period.
  2. Price = present value of the coupons (an annuity) + present value of the face value.
  3. For semi-annual coupons use half the coupon, half the yield and twice the periods.
  4. Check: if the yield is above the coupon rate, the price is below face value.

CAPM & WACC

CAPM
re = rf + β·(rm − rf)
WACC
E/V·re + D/V·rd·(1 − T)
Firm value
V = E + D

Break-even analysis

Contribution margin
CM = p − v
Break-even quantity
QBE = FC/(p − v)
Target profit
Q = (FC + profit)/(p − v)
Profit
π = (p − v)·Q − FC
Margin of safety
(Q − QBE)/Q

2Practice problems

1.Time value of moneyMedium
years0123…9PV = ?€20 000+1.5%+1.5%…r = 3.5%

A property is expected to earn net rent of €20 000 next year. The rent is expected to grow by 1.5% per year forever. The required return is 3.5% per year. Find the value PV of the property today.

C1 = €20 000g = 1.5%r = 3.5%
PV = €
2.Time value of moneyHard
months01…228…300€250 000AB = ?A3.6% / 12

A mortgage of €250 000 is repaid with equal monthly payments over 25 years at 3.6% per year, compounded monthly. How much is still owed just after the payment at the end of year 19? Find the outstanding balance B.

P = €250 0003.6% / 12N = 300k = 228
B = €
3.NPV & IRRMedium
years012345−30 00012 00013 00010 50013 00011 000

A project costs €30 000 today and returns €12 000, €13 000, €10 500, €13 000, €11 000 at the end of years 1 to 5. The cost of capital is 6%. Assume cash flows arrive evenly through each year. Find the discounted payback period DPB in years.

r = 6%CF0 = −30 000CF1 = 12 000CF2 = 13 000CF3 = 10 500CF4 = 13 000CF5 = 11 000
DPB = years
4.NPV & IRRHard
r (%)NPVABr* = ?0

Project A costs €10 000 and returns €5 500, €4 000, €2 000 at the end of years 1 to 3. Project B costs €15 000 and returns €4 000, €6 000, €7 500. Find the crossover rate r* at which both projects have the same NPV, in percent.

A: −10 000, 5 500, 4 000, 2 000B: −15 000, 4 000, 6 000, 7 500
r* = %
5.Bond pricing & yieldMedium
years0123…8P€20€20€20 + €1 000

A bond with a face value of €1 000 pays an annual coupon of 2% and matures in 8 years. Its yield to maturity changes from 7% to 5%. By how much ΔP does the bond price change?

F = €1 000coupon = 2%n = 8y1 = 7%y2 = 5%
ΔP = €
6.Bond pricing & yieldHard
years0123456P€70€70€70 + €1 000

A bond with a face value of €1 000 pays an annual coupon of 7% and matures in 6 years. The yield to maturity is 5.5%. Find the Macaulay duration D in years.

F = €1 000coupon = 7%n = 6YTM = 5.5%
D = years
7.CAPM & WACCMedium
WACC = 10.85%equity€8 000 000re​ = ?debt€2 000 000rd​ = 3%T = 25%

A company has equity worth €8 000 000 and debt worth €2 000 000. Its WACC is 10.85%, its pre-tax cost of debt is 3% and the tax rate is 25%. Find the cost of equity re.

E = €8 000 000D = €2 000 000WACC = 10.85%rd = 3%T = 25%
re = %
8.CAPM & WACCHard
WACC = ?equity2 000 000 × €54.00β = 0.6rf​ = 4%, rm​ = 9%debt20 000 × €1 050rd​ = 5%T = 25.8%

A company has 2 000 000 shares at €54.00 each and 20 000 bonds trading at €1 050 each. The pre-tax cost of debt is 5% and the tax rate is 25.8%. The share’s beta is 0.6, the risk-free rate 4% and the market return 9%. Find the WACC.

β = 0.6rf = 4%rm = 9%rd = 5%T = 25.8%
WACC = %
9.Break-even analysisMedium
Q€revenuetotal costfixed costQ = ?

A product sells for €33 per unit with a variable cost of €25 per unit. Fixed costs are €16 000 per month. How many units Q must be sold per month to make a profit of €10 000?

F = €16 000p = €33v = €25profit = €10 000
Q = units
10.Break-even analysisHard
Q€revenuev = €12v = €17fixed cost6 000Q = ?

A company sells 6 000 units per month at €32 each, with a variable cost of €12 per unit and fixed costs of €80 000 per month. The variable cost rises by €5 per unit and the price stays the same. How many units Q must now be sold per month to keep the same profit?

Q = 6 000p = €32v = €12 → €17F = €80 000
Q = units

3Solutions

1.Time value of money

Answer: PV = 1 × 10⁶ €

Time value of money: money today is worth more than the same amount later, because it can earn interest. With interest rate i per period, an amount grows as FV = PV·(1 + i)n. A series of equal payments (an annuity) is valued by adding up each payment, which gives the annuity formulas.

Growing perpetuity

PV = C1/(r − g) = 20 000/(0.035 − 0.015) = 20 000/0.02 = €1 000 000.00

Answer

PV = €1 000 000.00
2.Time value of money

Answer: B = 81806 €

Time value of money: money today is worth more than the same amount later, because it can earn interest. With interest rate i per period, an amount grows as FV = PV·(1 + i)n. A series of equal payments (an annuity) is valued by adding up each payment, which gives the annuity formulas.

Monthly payment

i = 0.003, N = 300
A = 250 000·0.003/(1 − (1 + 0.003)−300) = €1 265.01

Present value of the remaining payments

Whatever is still owed must be exactly paid off by the remaining payments.

N − k = 300 − 228 = 72
B = 1265·(1 − (1 + 0.003)−72)/0.003 = €81 805.51

Answer

B = €81 805.51
3.NPV & IRR

Answer: DPB = 2.806 years

Payback period: the time until the cumulative cash flows repay the initial investment. Cash is assumed to come in evenly during each year, so the last part is a fraction of a year. The simple payback ignores the time value of money; the discounted payback period uses the discounted cash flows instead.

Discounted and cumulative cash flows

year 1: 12 000/1.06 = 11 320.75 → Σ = 11 320.75
year 2: 13 000/1.124 = 11 569.95 → Σ = 22 890.71
year 3: 10 500/1.191 = 8 816.00 → Σ = 31 706.71

Fraction of the last year

DPB = 2 + 7 109.29/8 816.00 = 2.806

Answer

DPB = 2.806 years

The discounted payback is always longer than the simple payback (2.476 years).

4.NPV & IRR

Answer: r* = 5.886 %

Crossover rate: the discount rate at which two projects have the same NPV. It is the IRR of the difference in their cash flows (B − A). Below it the project with the later, larger cash flows has the higher NPV; above it the other one wins.

Difference in cash flows

ΔCF0 = −15 000 − (−10 000) = −5 000
ΔCF1 = 4 000 − 5 500 = −1 500
ΔCF2 = 6 000 − 4 000 = 2 000
ΔCF3 = 7 500 − 2 000 = 5 500

IRR of the difference

NPVΔ(5%) = 136.59
NPVΔ(6%) = −17.20
r* = 5.886%

Answer

r* = 5.886%

Check: at 5.886% both NPVs are €446.54.

5.Bond pricing & yield

Answer: ΔP = 104.7 €

Bond pricing: a bond’s price is the present value of its cash flows, discounted at the yield to maturity (YTM): the coupons form an annuity and the face value is paid back at maturity. P = C·(1 − (1 + y)⁻ⁿ)/y + F/(1 + y)ⁿ. When the yield is above the coupon rate the bond trades below face value, and the other way round.

Price at the old yield

C = €20.00, i = 0.07, N = 8
€20.00·(1 − 0.582)/0.07 + €1 000·0.582 = €119.43 + €582.01 = €701.44

Price at the new yield

C = €20.00, i = 0.05, N = 8
€20.00·(1 − 0.6768)/0.05 + €1 000·0.6768 = €129.26 + €676.84 = €806.10

Change

ΔP = 806.10 − 701.44 = €104.67

Answer

ΔP = €104.67
6.Bond pricing & yield

Answer: D = 5.136 years

Duration: the Macaulay duration is the weighted average time at which a bond pays its cash flows, with the present values of the cash flows as weights: D = Σ t·PVₜ/P. The modified duration D/(1 + y) estimates the percentage price change for a small change in yield: %ΔP ≈ −Dmod·Δy.

Present value of each cash flow

t = 1: 70/1.055 = 66.35, t·PV = 66.35
t = 2: 70/1.113 = 62.89, t·PV = 125.78
t = 3: 70/1.174 = 59.61, t·PV = 178.84
t = 4: 70/1.239 = 56.51, t·PV = 226.02
t = 5: 70/1.307 = 53.56, t·PV = 267.80
t = 6: 1070/1.379 = 776.01, t·PV = 4 656.08

Duration

P = 1 074.93
D = 5 520.87/1 074.93 = 5.136

Answer

D = 5.136 years
7.CAPM & WACC

Answer: re = 13 %

Cost of capital: CAPM gives the return shareholders require: re = rf + β·(rm − rf). The weighted average cost of capital mixes equity and debt by their market values: WACC = E/V·re + D/V·rd·(1 − T), with V = E + D. Interest is tax-deductible, hence the (1 − T).

Weights

V = €10 000 000, E/V = 0.8, D/V = 0.2

Debt part of the WACC

0.2·3%·(1 − 0.25) = 0.45%

Cost of equity

re = (10.85% − 0.45%)/0.8 = 13%

Answer

re = 13%
8.CAPM & WACC

Answer: WACC = 6.464 %

Cost of capital: CAPM gives the return shareholders require: re = rf + β·(rm − rf). The weighted average cost of capital mixes equity and debt by their market values: WACC = E/V·re + D/V·rd·(1 − T), with V = E + D. Interest is tax-deductible, hence the (1 − T).

Market values

E = 2 000 000·€54.00 = €108 000 000
D = 20 000·€1 050 = €21 000 000

Cost of equity (CAPM)

re = 4% + 0.6·5% = 7%

Weights

V = €129 000 000, E/V = 0.8372, D/V = 0.1628

WACC

WACC = 0.8372·7% + 0.1628·5%·(1 − 0.258) = 6.464%

Answer

WACC = 6.464%
9.Break-even analysis

Answer: Q = 3250 units

Cost-volume-profit: each unit sold earns a contribution margin, price minus variable cost per unit. Profit = Q·(p − v) − F, where F is the fixed cost. At the break-even point profit is zero, so Q = F/(p − v).

Contribution margin per unit

p − v = 33 − 25 = €8

Units for the target profit

Q = (F + profit)/(p − v) = (16 000 + 10 000)/8 = 3 250

Answer

Q = 3 250 units
10.Break-even analysis

Answer: Q = 8000 units

Cost-volume-profit: each unit sold earns a contribution margin, price minus variable cost per unit. Profit = Q·(p − v) − F, where F is the fixed cost. At the break-even point profit is zero, so Q = F/(p − v).

Current profit

Π = 6 000·(32 − 12) − 80 000 = €40 000

New contribution margin per unit

32 − 17 = €15

Units for the same profit

Q = (80 000 + 40 000)/15 = 8 000

Answer

Q = 8 000 units

ExamProblems · examproblems.com/courses/corporate-finance