Question

MVP, Inc., has produced rodeo supplies for over 20 years. The company currently has a debt–equity...

MVP, Inc., has produced rodeo supplies for over 20 years. The company currently has a debt–equity ratio of 70 percent and is in the 34 percent tax bracket. The required return on the firm’s levered equity is 15 percent. The company is planning to expand its production capacity. The equipment to be purchased is expected to generate the following unlevered cash flows:

  

Year Cash Flow
0 −$18,500,000
1 5,750,000
2 9,550,000
3 8,850,000

  

The company has arranged a debt issue of $9.45 million to partially finance the expansion. Under the loan, the company would pay interest of 8 percent at the end of each year on the outstanding balance at the beginning of the year. The company would also make year-end principal payments of $3,150,000 per year, completely retiring the issue by the end of the third year.

  

Calculate the APV of the project. (Enter your answer in dollars, not millions of dollars, e.g., 1,234,567. Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)

Homework Answers

Answer #1

APV = NPV (unlevered) + PV (interest tax shield)

Cost of levered equity, Rl = Ru + D/E x (1 - tax) x (Ru - Rd)

=> 15% = Ru + 0.7 x (1 - 34%) x (Ru - 8%)

=> Ru = (15% + 0.7 x 0.66 x 8%) / (1 + 0.7 x 0.66) = 12.79%

NPV (unlevered) = - 18,500,000 + 5,750,000 / (1 + 12.79%) + 9,550,000 / (1 + 12.79%)^2 + 8,850,000 / (1 + 12.79%)^3

= $273,411.31

Outstanding Interest Tax Shield
9450000 756000 257040
6300000 504000 171360
3150000 252000 85680

Interest Payment = Outstanding x Interest rate

Tax Shield = Tax Rate x Interest payment

PV (interest tax shield) = 257,040 / (1 + 8%) + 171,360 / (1 + 8%)^2 + 85,680 / (1 + 8%)^3 = $452,929.13

=> APV = 273,411.31 + 452,929.13 = $726,340.44

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
MVP, Inc., has produced rodeo supplies for over 20 years. The company currently has a debt–equity...
MVP, Inc., has produced rodeo supplies for over 20 years. The company currently has a debt–equity ratio of 40 percent and is in the 35 percent tax bracket. The required return on the firm’s levered equity is 15 percent. The company is planning to expand its production capacity. The equipment to be purchased is expected to generate the following unlevered cash flows: Year Cash Flow 0 −$18,450,000 1 5,830,000 2 9,630,000 3 8,930,000 The company has arranged a debt issue...
MVP, Inc., has produced rodeo supplies for over 20 years. The company currently has a debt-equity...
MVP, Inc., has produced rodeo supplies for over 20 years. The company currently has a debt-equity ratio of 50 percent and the tax rate is 22 percent. The required return on the firm’s levered equity is 15 percent. The company is planning to expand its production capacity. The equipment to be purchased is expected to generate the following unlevered cash flows: Year 0- Cash Flow −$18,300,000, Year 1 - 5,730,000. Year 2- 9,530,000 Year 3- 8,830,000. The company has arranged...
MVP, Inc., has produced rodeo supplies for over 20 years. The company currently has a debt-equity...
MVP, Inc., has produced rodeo supplies for over 20 years. The company currently has a debt-equity ratio of 45 percent and the tax rate is 22 percent. The required return on the firm’s levered equity is 14 percent. The company is planning to expand its production capacity. The equipment to be purchased is expected to generate the following unlevered cash flows:    Year Cash Flow 0 −$18,800,000 1 5,780,000 2 9,580,000 3 8,880,000    The company has arranged a debt...
MVP, Inc., has produced rodeo supplies for over 20 years. The company currently has a debt-equity...
MVP, Inc., has produced rodeo supplies for over 20 years. The company currently has a debt-equity ratio of 45 percent and the tax rate is 21 percent. The required return on the firm’s levered equity is 14 percent. The company is planning to expand its production capacity. The equipment to be purchased is expected to generate the following unlevered cash flows: Year Cash Flow 0 −$18,200,000 1 5,720,000 2 9,520,000 3 8,820,000 The company has arranged a debt issue of...
MVP, Inc., has produced rodeo supplies for over 20 years. The company currently has a debt-equity...
MVP, Inc., has produced rodeo supplies for over 20 years. The company currently has a debt-equity ratio of 60 percent and the tax rate is 25 percent. The required return on the firm’s levered equity is 13 percent. The company is planning to expand its production capacity. The equipment to be purchased is expected to generate the following unlevered cash flows:    Year Cash Flow 0 −$19,500,000 1 5,910,000 2 9,710,000 3 9,010,000    The company has arranged a debt...
Mojito Mint Company has a debt–equity ratio of .25. The required return on the company’s unlevered...
Mojito Mint Company has a debt–equity ratio of .25. The required return on the company’s unlevered equity is 12 percent, and the pretax cost of the firm’s debt is 8.6 percent. Sales revenue for the company is expected to remain stable indefinitely at last year’s level of $19,100,000. Variable costs amount to 75 percent of sales. The tax rate is 40 percent, and the company distributes all its earnings as dividends at the end of each year.    a. If...
meo foods inc. currently has a debt-equity ratio of 25% and maintained a constant level of...
meo foods inc. currently has a debt-equity ratio of 25% and maintained a constant level of debt in the recent past. the firm can borrow at a 10% interest rate, and is in the 40% tax bracket. its shareholders require an 18% return. meo is planning to expand capacity. the equipment to be purchased for $15 million would last 3 years, and generate after-tax free cash flows of $5, $8 and $10 million, respectively. meo has arranged a $6 million...
Overnight Publishing Company (OPC) has $4.5 million in excess cash. The firm plans to use this...
Overnight Publishing Company (OPC) has $4.5 million in excess cash. The firm plans to use this cash either to retire all of its outstanding debt or to repurchase equity. The firm’s debt is held by one institution that is willing to sell it back to OPC for $4.5 million. The institution will not charge OPC any transaction costs. Once OPC becomes an all-equity firm, it will remain unlevered forever. If OPC does not retire the debt, the company will use...
Overnight Publishing Company (OPC) has $2.8 million in excess cash. The firm plans to use this...
Overnight Publishing Company (OPC) has $2.8 million in excess cash. The firm plans to use this cash either to retire all of its outstanding debt or to repurchase equity. The firm’s debt is held by one institution that is willing to sell it back to OPC for $2.8 million. The institution will not charge OPC any transaction costs. Once OPC becomes an all-equity firm, it will remain unlevered forever. If OPC does not retire the debt, the company will use...
Bluegrass Mint Company has a debt-equity ratio of .20. The required return on the company’s unlevered...
Bluegrass Mint Company has a debt-equity ratio of .20. The required return on the company’s unlevered equity is 11.8 percent and the pretax cost of the firm’s debt is 5.6 percent. Sales revenue for the company is expected to remain stable indefinitely at last year’s level of $18,700,000. Variable costs amount to 55 percent of sales. The tax rate is 21 percent and the company distributes all its earnings as dividends at the end of each year.    a. If...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT