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
Draw a timeline with every cash flow and its timing.
Match the rate to the period: a monthly rate for monthly payments.
Use FV = PV·(1 + i)ⁿ for single amounts and the annuity formulas for equal payments.
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
List all cash flows with their year; the investment at year 0 is negative.
Discount each cash flow: CFt/(1 + r)t.
Add them up to get the NPV. Positive means the project earns more than r.
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
Find the coupon per period and the yield per period.
Price = present value of the coupons (an annuity) + present value of the face value.
For semi-annual coupons use half the coupon, half the yield and twice the periods.
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
You invest €5 000 at 4% per year with continuous compounding. Find the value FV after 7 years.
PV = €5 000r = 4%t = 7
FV = €
2.Time value of moneyHard
You deposit €3 000 at the start of every year for 19 years, the first deposit today. The account pays 4% per year. How much is in the account at the end of year 19? Find FV.
A = €3 000i = 4%n = 19
FV = €
3.NPV & IRRMedium
An investment of €75 000 gives these cash flows at the end of years 1 to 3: €19 000, €28 000, €26 000. The cost of capital is 9%. Find the net present value NPV.
A project costs €25 000 and returns €9 500, €13 500, €12 500, €10 500 at the end of years 1 to 4. Cash flows can be reinvested at the cost of capital of 10%. Find the modified internal rate of return MIRR in percent.
A bond with a face value of €1 000 pays a 7% annual coupon in two half-yearly payments and matures in 9 years. The yield to maturity is 8% per year. Find the price P of the bond.
F = €1 000coupon = 7%YTM = 8%n = 9
P = €
6.Bond pricing & yieldHard
A bond with 14 years to maturity (face value €1 000, annual coupon 8%) sells for €1 186. The issuer can call it in 6 years at a call price of €1 080. Find the yield to call YTC in percent.
F = €1 000coupon = 8%P = €1 186call price = €1 080call in 6 years
YTC = %
7.CAPM & WACCMedium
A company has a debt-to-equity ratio (at market values) of 0.5. Its cost of equity is 8%, its pre-tax cost of debt is 4.5% and the tax rate is 25.8%. Find the WACC.
D/E = 0.5re = 8%rd = 4.5%T = 25.8%
WACC = %
8.CAPM & WACCHard
A company's shares have a beta of 1 at its current debt-to-equity ratio of 0.25. It plans to raise its debt-to-equity ratio to 0.75. The tax rate is 20%, the risk-free rate 3% and the market risk premium 7%. Find the cost of equity re after the change.
A product sells for €34 per unit with a variable cost of €30 per unit. Fixed costs are €6 000 per month. How many units Q must be sold per month to make a profit of €5 000?
F = €6 000p = €34v = €30profit = €5 000
Q = units
10.Break-even analysisHard
A product sells for €16 per unit, with a variable cost of €4 per unit and fixed costs of €30 000 per year. Budgeted sales are 4 500 units. Find the margin of safety MS as a percentage of budgeted sales.
F = €30 000p = €16v = €4budget = 4 500
MS = %
3Solutions
1.Time value of money
Answer: FV = 6616 €
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.
Exponent
r·t = 0.04·7 = 0.28
e0.28 = 1.323
Future value
FV = 5 000·1.323 = €6 615.65
Answer
FV = €6 615.65
2.Time value of money
Answer: FV = 86334 €
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.
Ordinary annuity factor
((1 + 0.04)19 − 1)/0.04 = 27.67
Annuity due
Each deposit is invested one year longer.
FV = 3 000·27.67·1.04 = €86 334.24
Answer
FV = €86 334.24
3.NPV & IRR
Answer: NPV = −13925 €
Net present value: discount every cash flow back to today with the required rate of return r, then add them up: NPV = Σ CFₜ/(1 + r)ᵗ. A project with NPV > 0 earns more than r and adds value. The internal rate of return (IRR) is the rate at which NPV = 0.
Present value of each cash flow
CF0 = −75 000
CF1/(1 + 0.09)1 = 19 000/1.09 = 17 431.19
CF2/(1 + 0.09)2 = 28 000/1.188 = 23 567.04
CF3/(1 + 0.09)3 = 26 000/1.295 = 20 076.77
Add them up
NPV = €−13 925.00
Answer
NPV = €−13 925.00
NPV is negative, so the project earns less than the required return.
4.NPV & IRR
Answer: MIRR = 20.8 %
Modified IRR: compound every inflow forward to the end of the project at the reinvestment rate (usually the cost of capital) to get the terminal value TV. MIRR is the rate that turns the initial investment into TV: MIRR = (TV/C₀)^(1/n) − 1.
Terminal value of the inflows
9 500·1.13 = 12 644.50
13 500·1.12 = 16 335.00
12 500·1.11 = 13 750.00
10 500·1.10 = 10 500.00
TV = 53 229.50
MIRR
MIRR = (53 229.50/25 000)1/4 − 1 = 20.8%
Answer
MIRR = 20.8%
5.Bond pricing & yield
Answer: P = 936.7 €
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.
Per period
C = €35.00, i = 0.04, N = 18
Present value of the coupons
€35.00·(1 − 0.4936)/0.04 = €443.08
Present value of the face value
€1 000·0.4936 = €493.63
Price
P = €936.70
Answer
P = €936.70
The yield is above the coupon rate, so the bond sells at a discount.
6.Bond pricing & yield
Answer: YTC = 5.446 %
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.
Equation for the yield
1186 = 80·(1 − (1 + y)−6)/y + 1080/(1 + y)6
Solve numerically
y = 5%: €1 211.97
y = 6%: €1 154.74
YTC = 5.446%
Answer
YTC = 5.446%
The yield to maturity is 5.999%. Investors in a premium bond expect it to be called, so the lower yield to call is the more realistic one.
7.CAPM & WACC
Answer: WACC = 6.446 %
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).
Levered beta (Hamada): debt makes equity riskier. βL = βU·(1 + (1 − T)·D/E), where βU is the beta of the business without debt. To move a beta to another capital structure, unlever it first and then relever it at the new D/E.
Unlever the beta
βU = 1/(1 + 0.8·0.25) = 0.8333
Relever at the new D/E
βL = 0.8333·(1 + 0.8·0.75) = 1.333
Cost of equity (CAPM)
re = 3% + 1.333·7% = 12.33%
Answer
re = 12.33%
9.Break-even analysis
Answer: Q = 2750 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).
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).