A total investment of $ 34,000,000.00 USD for new equipment
The equipment had fixed maintenance contracts of $ 4,400,000.00 per year
salvage value of $ 7,000,000.00
variable costs were 53 % of revenues.
Increase in working capital of $ 6,000,000.00 and $ 1,200,000.00 of this increase would be offset with accounts payable
The corporate tax rate was 34 %
currently has 1,000,000 shares of stock outstanding at a current price of $ 16.00
also has 30,000 bonds outstanding, with a current price of $ 968.00
The bonds pay interest semi-annually at a coupon rate of 4.70 %
The bonds have a par value of $1,000 and will mature in 21 years
Calculate the new debt and new equity and YTM
Net debt= number of bonds*price=30,000*$968=$29,040,000
New equity= number of shares outstanding *price=1000000*$16=$16,000,000
YTM can be found using RATE function in EXCEL
=RATE(nper,pmt,pv,fv,type)
nper=number of periods=2*21=42 (semi-annual payments)
Coupon payments=4.7%*$1000=$47
pmt=coupon payment=$47/2 (semi annual coupon payments)=$23.5
pv=current trading price=968
fv=face value=1000
=RATE(42,23.5,-968,1000,0)
RATE=2.47%
Semi-annual YTM=2.47%
Annual YTM=2*2.47%=4.95%
Therefore, YTM=4.95%
Get Answers For Free
Most questions answered within 1 hours.