Exhibit 14 From Year 2019 Onward Growth in OFCF Is Expected to

question 106

Multiple Choice

Exhibit 14.8
Use the Information Below for the Following Problem(S)
At the end of the year 2010 the CKL Corporation had operating free cash flow (OFCF) of $300,000 and shares outstanding of 100,000. Total debt is currently $10,000,000. The company projects the following annual growth rates in OFCF
$$\begin{array} { c c } \text { Year } & \text { Grapth Rata } \\\hline 2011 & 25 \% \\2012 & 20 \% \\2013 & 15 \% \\2014 & 10 \% \\2015 & 12 \% \\2016 & 14 \% \\2017 & 16 \% \\2018 & 18 \%\end{array}$$
From year 2019 onward growth in OFCF is expected to remain constant at 5% per year. The stock has a beta of 1.1 and the current market price is $80. Currently the yield on 10-year Treasury notes is 5% and the equity risk premium is 4%. The firm can raise debt at a pre-tax cost of 9%. The tax rate is 25%. The proportion of equity is 55% and the proportion of debt is 45%.
-Refer to Exhibit 14.8.Calculate the present value now (Year 2010) of OFCF during the period of constant growth (that is for years 2019 onwards) .

• A) $19,644,612
• B) $15,558,546
• C) $17,377,494
• D) $20,779,025
• E) $10,779,025

---

Definitions:

Business Combination

A transaction or other event in which an acquirer gains control over one or more businesses.

Taxable Temporary Difference

A difference between the carrying amount of an asset or liability in the balance sheet and its tax base, which will result in taxable amounts in future periods when the carrying amounts are recovered or settled.

Plant Asset

Long-term tangible assets used in the operations of a business, such as machinery, buildings, and equipment, often subject to depreciation.