Question

Your company has an equity cost of capital of 10%, debt cost of capital of 6%,...

Your company has an equity cost of capital of 10%, debt cost of capital of 6%, market capitalization of $10B, and an enterprise value of $14B. Your company pays a corporate tax rate of 35%. Your companymaintains a constant debt-to-equity ratio.

a)What is the (net) debt value of your company? (Hint:Net debt = D–Excess cash)
b)What is the(net)debt-to-equity ratio of your company?
c)What is the unlevered cost of capital of your company?(Hint:When a firm has a target leverageratio, its unlevered cost of capital is equal to the pretax WACC = D/(D+E) E[rD] + E/(D+E) E[rE]
d)What is WACC with taxes of your company?

Your company is considering a new project. The project costs $100M in year 0, generates free cash flows over the next three years, and becomes obsolete afterwards. The expected after-tax free cash flows from the project are summarized in the table below:

Year 0 1 2 3
FCF in $M -100 50 100 70

The new project has the same market risk as the company. Your company will maintain the same debt-to equity ratio for the new project.
e) What is the unlevered value of the new project? (Hint: Do NOT include year 0 FCF in this calculation.)
f) What is the levered value of the new project? (Hint: Do NOT include year 0 FCF in this calculation.)
g) What is the total NPV of the project including the NPV of the financing?

Homework Answers

Answer #1

(a) Enterprise Value = Market Capitalization + Debt - Cash = Market Capitalization + Net Debt

Enterprise Value = $ 14 B and MArket Capitalization = $ 10 B

Net Debt = Enterprise Value - Market Capitalization = 14 - 10 = $ 4 B

(b) Net Debt to Equity Ratio = Net Debt / Market Capitalization = 4 / 10 = 2/5

(c) Cost of Debt = 6 % = kd and Cost of Equity = ke = 10 %

Unlevered Cost of Capital = 6 x (2/2+5) + 10 x (5/2+5) = 8.857143 % ~ 8.86 %

(d) Tax Rate = 35 %

WACC = kd x (1-Tax Rate) x (D/D+E) + ke x (E/D+E) = 6 x (1-0.35) x (2/7) + 10 x (5/7) = 8.257143 % ~ 8.26 %

NOTE: Please raise a separate query for the solution to the remaining unrelated question, as one query is restricted to the solution of only one complete question with a maximum of four sub-parts.

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
6) Suppose​ Alcatel-Lucent has an equity cost of capital of 10%​, market capitalization of $10.80 ​billion,...
6) Suppose​ Alcatel-Lucent has an equity cost of capital of 10%​, market capitalization of $10.80 ​billion, and an enterprise value of $14.4 billion. Suppose​ Alcatel-Lucent's debt cost of capital is 6.1% and its marginal tax rate is 35%. a. What is​ Alcatel-Lucent's WACC? b. If​ Alcatel-Lucent maintains a constant​ debt-equity ratio, what is the value of a project with average risk and the expected free cash flows as shown​ here, Year 0, 1, 2, 3 FCF ($ million) -100, 50,...
Suppose? Alcatel-Lucent has an equity cost of capital of 10.4 %?, market capitalization of $ 11.52...
Suppose? Alcatel-Lucent has an equity cost of capital of 10.4 %?, market capitalization of $ 11.52 ?billion, and an enterprise value of $ 16 billion. Assume? Alcatel-Lucent's debt cost of capital is 6.1 %?, its marginal tax rate is 36 %?, the WACC is 8.58 %?, and it maintains a constant? debt-equity ratio. The firm has a project with average risk. Expected free cash? flow, debt? capacity, and interest payments are shown in the? table: Year 0 1 2 3...
Suppose Goodyear Tire and Rubber Company has an equity cost of capital of 8​%, a debt...
Suppose Goodyear Tire and Rubber Company has an equity cost of capital of 8​%, a debt cost of capital of 6.5​%, a marginal corporate tax rate of 32​%, and a​ debt-equity ratio of 2.6. Assume that Goodyear maintains a constant​ debt-equity ratio. a. What is​ Goodyear's WACC? b. What is​ Goodyear's unlevered cost of​ capital?   c.​ Explain, intuitively, why​ Goodyear's unlevered cost of capital is less than its equity cost of capital and higher than its WACC
Suppose Goodyear Tire and Rubber Company has an equity cost of capital of 8.18.1​%, a debt...
Suppose Goodyear Tire and Rubber Company has an equity cost of capital of 8.18.1​%, a debt cost of capital of 6.66.6​%, a marginal corporate tax rate of 4545​%, and a​ debt-equity ratio of 3.13.1. Assume that Goodyear maintains a constant​debt-equity ratio. a. What is​ Goodyear's WACC? b. What is​ Goodyear's unlevered cost of​ capital?   c.​ Explain, intuitively, why​ Goodyear's unlevered cost of capital is less than its equity cost of capital and higher than its WACC.
Suppose​ Alcatel-Lucent has an equity cost of capital of 10.7 %,market capitalization of$ 10.50 ​billion, and...
Suppose​ Alcatel-Lucent has an equity cost of capital of 10.7 %,market capitalization of$ 10.50 ​billion, and an enterprise value of $15 billion. Suppose​ Alcatel-Lucent's debt cost of capital is 7.2 % and its marginal tax rate is 34 % a. What is​ Alcatel-Lucent's WACC? b. If​ Alcatel-Lucent maintains a constant​ debt-equity ratio, what is the value of a project with average risk and the expected free cash flows as shown​ here, Year 0 1 2 3 FCF ($ million)   -100  ...
Georgia Movie Company has a capital structure with 42.00% debt and 58.00% equity. The cost of...
Georgia Movie Company has a capital structure with 42.00% debt and 58.00% equity. The cost of debt for the firm is 8.00%, while the cost of equity is 13.00%. The tax rate facing the firm is 35.00%. The firm is considering opening a new theater chain in a local college town. The project is expected to cost $12.00 million to initiate in year 0. Georgia Movie expects cash flows in the first year to be $2.58 million, and it also...
Arden Corporation is considering an investment in a new project with an unlevered cost of capital...
Arden Corporation is considering an investment in a new project with an unlevered cost of capital of 8.7%. ​Arden's marginal corporate tax rate is 37%​, and its debt cost of capital is 5.4%. a. Suppose Arden adjusts its debt continuously to maintain a constant​ debt-equity ratio of 0.5. What is the appropriate WACC for the new​ project? b. Suppose Arden adjusts its debt once per year to maintain a constant​ debt-equity ratio of 0.5. What is the appropriate WACC for...
QUESTION 24 [Q24-35] Your firm’s market value balance sheet is given as follows: Market Value Balance...
QUESTION 24 [Q24-35] Your firm’s market value balance sheet is given as follows: Market Value Balance Sheet Excess cash $30M Debt $230M Operating Assets $500M Equity $300M Asset Value $530M Debt + Equity $530M Assume that the you plan to keep the firm’s debt-to-equity ratio fixed. The firm’s corporate tax rate is 50%. The firm’s cost of debt is 10% and cost of equity is 20%. Now, suppose that you are considering a new project that will last for one...
Suppose that XYZ Corp is considering financing a project with only equity. The project’s unlevered cost...
Suppose that XYZ Corp is considering financing a project with only equity. The project’s unlevered cost of capital is 10%. The project will require a $1000 initial investment today and pay incremental free-cash-flows of $100 in perpetuity starting the end of the next year. If the firm were to finance the project with debt so that its D/E ratio is 0.50 how will the NPV of the project change? Assume the interest rate on the new debt will be 3%,...
A firm has a target debt-equity ratio of.37. The cost of debt is 9% and the...
A firm has a target debt-equity ratio of.37. The cost of debt is 9% and the cost of equity is 15%. The company has a 34% tax rate. A project has an initial cost of $70,000 and an annual after-tax cash flow of $21,000 for six years. There is no salvage value or net working capital requirement. What is the net present value of the project using the WACC? a.15942 b.14092 c.14899 d.15513 e.15011