Question

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

FCF -100 51 103 67

D 52.27 42.47 17.28 0.00

Int 0.00 3.19 2.59 1.05

What is the free cash flow to equity for this? project? What is its NPV computed using the FTE? method? How does it compare with the NPV based on the WACC? method?

Homework Answers

Answer #1
(i) FTE = FCF - Debt repayments
(interest already adjusted in FCF)
Discount rate to be used = 10.40%
(Equity cost of capital)
NPV Using FTE and cost of equity -
Year FCF Debt FTE PV Factors @ 10.4% PV of FTE
0 -100 52.27 -152.27 1 -152.27
1 51 42.47 8.53 0.905797 7.726449
2 103 17.28 85.72 0.820468 70.33055
3 67 0 67 0.743178 49.79292
-24.4201
(ii) NPV using WACC =
Year FCF PV factor @ 8.58% PV of FCF
0 -100 1 -100
1 51 0.92098 46.96998
2 103 0.848204 87.36501
3 67 0.781179 52.33898
86.67397
This means the project provides positive NPV but the sharesholders will still lose.
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 10.7 %,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  ...
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...
26) Calculate the enterprise value of a firm with a market capitalization (market value of equity)...
26) Calculate the enterprise value of a firm with a market capitalization (market value of equity) of $80 Billion, market value of debt of $29 billion, and $4 billion in cash and equivalents. [ Note: Enter your answer in Billions; for example, if you calculate the enterprise value to be $100 Billion, then enter just 100 in the answer box.] 27) Calculate the NPV of an investment project that has an upfront cost of $1,000,000, but produces ongoing benefits of...
In? mid-2015, Qualcomm Inc. had ?$11 billion in? debt, total equity capitalization of ?$90 ?billion, and...
In? mid-2015, Qualcomm Inc. had ?$11 billion in? debt, total equity capitalization of ?$90 ?billion, and an equity beta of 1.44 ?(as reported on? Yahoo! Finance). Included in? Qualcomm's assets was ?$22 billion in cash and? risk-free securities. Assume that the? risk-free rate of interest is 2.9 % and the market risk premium is 3.9 % . a. What is? Qualcomm's enterprise? value? b. What is the beta of? Qualcomm's business? assets? c. What is? Qualcomm's WACC? a. What is?...
Your firm’s market value balance sheet is given as follows: Market Value Balance Sheet Excess cash...
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 year. According to...
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...
Restex has a​ debt-equity ratio of 0.62​, an equity cost of capital of 14%​, and a...
Restex has a​ debt-equity ratio of 0.62​, an equity cost of capital of 14%​, and a debt cost of capital of 11%. ​Restex's corporate tax rate is 30%​, and its market capitalization is $163 million. a. If​ Restex's free cash flow is expected to be $3 million one year from now and will grow at a constant​ rate, what expected future growth rate is consistent with​ Restex's current market​ value? b. Estimate the value of​ Restex's interest tax shield.
Restex has a? debt-equity ratio of 0.69?, an equity cost of capital of 13%?, and a...
Restex has a? debt-equity ratio of 0.69?, an equity cost of capital of 13%?, and a debt cost of capital of 10%. Restex's corporate tax rate is 38%?, and its market capitalization is $294 million. a. If? Restex's free cash flow is expected to be $11 million one year from now and will grow at a constant? rate, what expected future growth rate is consistent with? Restex's current market? value? b. Estimate the value of? Restex's interest tax shield.
Restex has a​ debt-equity ratio of 0.99​, an equity cost of capital of 16%​, and a...
Restex has a​ debt-equity ratio of 0.99​, an equity cost of capital of 16%​, and a debt cost of capital of 7%. ​Restex's corporate tax rate is 30%​, and its market capitalization is $287 million. a. If​ Restex's free cash flow is expected to be $8 million one year from now and will grow at a constant​ rate, what expected future growth rate is consistent with​ Restex's current market​ value? b. Estimate the value of​ Restex's interest tax shield.
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT