CIMA F3 Exam With Confidence Using Practice Dumps

Profit before tax = $4.0m

Tax at 25% → earnings = $4.0m × (1 − 0.25) = $3.0m

For a takeover, the most relevant comparators are recent takeover P/E multiples in the same industry: 9–10x.

Minimum value = 3.0 × 9 = $27m

Maximum value = 3.0 × 10 = $30m

Answer: B. Minimum = $27m, maximum = $30m

A – Retained earnings: When you value equity by discounting cash flows to equity, the result already represents the total value of equity. You don’t then add book retained earnings on top – that would double-count equity.

B – Deducting $400m for the bond: With a FCFE valuation you do not deduct the value of debt at all – the cash flows are already after interest and principal. So deducting the bond is wrong, and in any case they used nominal value ($400m) instead of market value ($380m).

C – Using WACC: Cash flows to equity must be discounted at the cost of equity, not at WACC. WACC is used only when discounting free cash flow to the firm.

Using cash flows to equity (D) is fine, and deducting replacement capex (E) is correct because only free cash after maintaining assets belongs to shareholders.

A: Reduce the annual dividend to a more sustainable level

Price controls are expected to be long-term and have cut annual profit from $3bn to $1bn. Continuing to pay a $1.5bn dividend would rely on running down cash and reserves, which is not sustainable. A rational response is to reset the dividend to a level that can be covered by ongoing earnings in the new regulatory environment.

B: Review costs and staffing to find savings

With revenues capped, GDE’s main lever to protect profitability and cash flow is cost efficiency. A thorough review of operating costs and staffing can help offset some of the profit reduction, which supports long-term shareholder value and the ability to pay dividends in future.

C: Seek new revenue streams outside the price controls

Since core electricity prices are constrained, diversifying into related goods and services that are not regulated (e.g. energy services, maintenance contracts, renewables consulting, etc.) is a sensible strategic response. This can grow earnings without breaching the price cap.

Why not D or E?

D: Rights issue to maintain historical dividend levels would mean issuing equity essentially to fund dividends, which destroys shareholder value and signals poor financial discipline.

E: Bringing in a private equity investor is not an obvious or necessary response here; private equity would demand high returns and major restructuring, and it doesn’t directly address the regulatory profit squeeze in the way cost control and new revenue lines do.