Investments and Valuation: cram pack

Formula sheets, the key method steps for every topic and 8 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.

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

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.

2Practice problems

1.Time value of moneyMedium
years0123PV = ?€15 000

You need €15 000 in 3 years. An account pays 3% per year, compounded quarterly. How much must you deposit today? Find the present value PV.

FV = €15 0003% / 4n = 3
PV = €
2.Time value of moneyHard
months01…264…360€150 000AB = ?A4.2% / 12

A mortgage of €150 000 is repaid with equal monthly payments over 30 years at 4.2% per year, compounded monthly. How much is still owed just after the payment at the end of year 22? Find the outstanding balance B.

P = €150 0004.2% / 12N = 360k = 264
B = €
3.Bond pricing & yieldMedium
years0123…15€1 222C = ?C = ?C = ? + €1 000

A bond with a face value of €1 000 matures in 15 years and pays annual coupons. It sells for €1 222 when the yield to maturity is 4%. Find the coupon rate c in percent.

F = €1 000n = 15P = €1 222YTM = 4%
c = %
4.Bond pricing & yieldHard
years01234€1 091€80€80€80 + €1 080

A bond with 15 years to maturity (face value €1 000, annual coupon 8%) sells for €1 091. The issuer can call it in 4 years at a call price of €1 080. Find the yield to call YTC in percent.

F = €1 000coupon = 8%P = €1 091call price = €1 080call in 4 years
YTC = %
5.CAPM & WACCMedium
WACC = ?ordinary shares€6 000 000re​ = 13%preferred shares€1 000 000rp​ = 6%debt€5 000 000rd​ = 4%T = 20%

A company is financed with ordinary shares worth €6 000 000, preferred shares worth €1 000 000 and debt worth €5 000 000. The cost of equity is 13%, the cost of preferred stock 6% and the pre-tax cost of debt 4%. The tax rate is 20%. Find the WACC.

E = €6 000 000Ps = €1 000 000D = €5 000 000re = 13%rp = 6%rd = 4%T = 20%
WACC = %
6.CAPM & WACCHard
WACC = ?equity4 000 000 × €52.50β = 1.2rf​ = 2.5%, rm​ = 8%debt10 000 × €980rd​ = 6%T = 21%

A company has 4 000 000 shares at €52.50 each and 10 000 bonds trading at €980 each. The pre-tax cost of debt is 6% and the tax rate is 21%. The share’s beta is 1.2, the risk-free rate 2.5% and the market return 8%. Find the WACC.

β = 1.2rf = 2.5%rm = 8%rd = 6%T = 21%
WACC = %
7.NPV & IRRMedium
years0123456−50 00016 50016 50016 50016 50016 50016 500

A project costs €50 000 today and returns €16 500 at the end of each year for 6 years. The cost of capital is 8%. Assume cash flows arrive evenly through each year. Find the discounted payback period DPB in years.

r = 8%CF0 = −50 000CF1 = 16 500CF2 = 16 500CF3 = 16 500CF4 = 16 500CF5 = 16 500CF6 = 16 500
DPB = years
8.NPV & IRRHard
years0123−40 00025 00027 00021 000

A project costs €40 000 and returns €25 000, €27 000, €21 000 at the end of years 1 to 3. Find its internal rate of return IRR in percent.

CF0 = −40 000CF1 = 25 000CF2 = 27 000CF3 = 21 000
IRR = %

3Solutions

1.Time value of money

Answer: PV = 13714 €

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.

Rate and number of periods

i = 0.03/4 = 0.0075
N = 4·3 = 12

Present value

PV = FV/(1 + i)N = 15 000/1.094 = €13 713.57

Answer

PV = €13 713.57
2.Time value of money

Answer: B = 59721 €

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 = 0.0035, N = 360
A = 150 000·0.0035/(1 − (1 + 0.0035)−360) = €733.53

Present value of the remaining payments

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

N − k = 360 − 264 = 96
B = 733.5·(1 − (1 + 0.0035)−96)/0.0035 = €59 721.06

Answer

B = €59 721.06
3.Bond pricing & yield

Answer: c = 5.997 %

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.

Present value of the face value

1000·(1 + 0.04)−15 = €555.26

Coupon

C = (1222 − 555.26)/11.12 = €59.97

Coupon rate

c = 59.97/1000 = 5.997%

Answer

c = 5.997%
4.Bond pricing & yield

Answer: YTC = 7.106 %

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

1091 = 80·(1 − (1 + y)−4)/y + 1080/(1 + y)4

Solve numerically

y = 7%: €1 094.90
y = 8%: €1 058.80
YTC = 7.106%

Answer

YTC = 7.106%

The yield to maturity is 7.001%. Investors in a premium bond expect it to be called, so the lower yield to call is the more realistic one.

5.CAPM & WACC

Answer: WACC = 8.333 %

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 = 6 000 000 + 1 000 000 + 5 000 000 = €12 000 000
E/V = 0.5, Ps/V = 0.08333, D/V = 0.4167

WACC

WACC = 0.5·13% + 0.08333·6% + 0.4167·4%·(1 − 0.2) = 8.333%

Answer

WACC = 8.333%
6.CAPM & WACC

Answer: WACC = 8.906 %

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 = 4 000 000·€52.50 = €210 000 000
D = 10 000·€980 = €9 800 000

Cost of equity (CAPM)

re = 2.5% + 1.2·5.5% = 9.1%

Weights

V = €219 800 000, E/V = 0.9554, D/V = 0.04459

WACC

WACC = 0.9554·9.1% + 0.04459·6%·(1 − 0.21) = 8.906%

Answer

WACC = 8.906%
7.NPV & IRR

Answer: DPB = 3.617 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: 16 500/1.08 = 15 277.78 → Σ = 15 277.78
year 2: 16 500/1.166 = 14 146.09 → Σ = 29 423.87
year 3: 16 500/1.26 = 13 098.23 → Σ = 42 522.10
year 4: 16 500/1.36 = 12 127.99 → Σ = 54 650.09

Fraction of the last year

DPB = 3 + 7 477.90/12 127.99 = 3.617

Answer

DPB = 3.617 years

The discounted payback is always longer than the simple payback (3.03 years).

8.NPV & IRR

Answer: IRR = 38.56 %

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.

Bracket the IRR

NPV falls as the rate rises, so the IRR lies between a rate with positive NPV and one with negative NPV.

NPV(35%) = 1 868.62
NPV(40%) = −714.29

Narrow down

Linear interpolation gives a first estimate; repeating it (or a calculator's IRR function) gives the exact rate.

IRR ≈ 35 + 5·1 868.62/(1 868.62 − (−714.29)) = 38.62%
exact: NPV(38.56%) = 0 → IRR = 38.56%

Answer

IRR = 38.56%

ExamProblems · examproblems.com/courses/investments-and-valuation