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

question 67

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 total intrinsic value of the firm.

• A) $19,644,612
• B) $15,558,546
• C) $17,327,250
• D) $20,830,412
• E) $10,779,025

---

Definitions:

Copyright

A set of exclusive rights granted by law to the creator of original works of authorship for a specified period, protecting against unauthorized use.

Trade Secret

Information, including formulas, practices, designs, instruments, or patterns, that is not generally known or readily ascertainable, providing a competitive advantage.

Misappropriate

The act of improperly or illegally taking, using, or diverting something, especially money or property, that does not rightfully belong to the individual or entity.

Counterfeit Mark

An unauthorized replication of a trademarked logo or brand intended to deceive or defraud by passing off as genuine.