Alpha Industries is considering a project with an initial cost of $9.1 million. The project will produce cash inflows of $2.13 million per year for 6 years. The project has the same risk as the firm. The firm has a pretax cost of debt of 6.15 percent and a cost of equity of 11.63 percent. The debt–equity ratio is .78 and the tax rate is 35 percent. What is the net present value of the project?
After-tax cost of debt=6.15*(1-tax rate)
=6.15*(1-0.35)=3.9975%
Debt-equity ratio=debt/equity
Hence debt=0.78 equity
Let equity be $x
Debt=$0.78x
Total=$1.78x
WACC=Respective costs*Respective weight
=(x/1.78x*11.63)+(0.78x/1.78x*3.9975)
=8.285421348%
Present value of annuity=Annuity[1-(1+interest rate)^-time period]/rate
=$2.13[1-(1.08285421348)^-6]/0.08285421348
=$2.13*4.583122739
=$9.76 million
NPV=Present value of inflows-Present value of outflows
=$9.76 million-$9.1 million
=$0.66 million(Approx).
Get Answers For Free
Most questions answered within 1 hours.