Question

Use the following data to answer question Q14 - Q17 Given the following cash flows: Year...

  1. Use the following data to answer question Q14 - Q17

    Given the following cash flows:

    Year

    0

    1

    2

    3

    CF

    -3,500

    600

    1,000

    Cash flow will grow at a constant rate g=6%

    We choose the following capital structure plan:

    Debt

    Equity

    Plan

    30%

    70%

    Equity Benchmark:

    The unlevered beta is 2, tax rate is 40%. Market Return is 16%, risk-free rate is 3%.

    Debt Benchmark:

    Par:100, Annual Coupon: 6%, 10-year to maturity, Selling at $88.43

    Q14. What is the before-tax cost of debt

    7.7%

    8.5%

    6.3%

    6.9%

10 points   

QUESTION 15

  1. Q15. What is the cost of equity?

    29%

    35.69%

    37.28%

    28.14%

10 points   

QUESTION 16

  1. Q16. What is the WACC?

    33.14%

    21.69%

    26.37%

    17.28%

10 points   

QUESTION 17

  1. Q17. What is the NPV of the project?

    1728.42

    917.53

    2231.98

    860.42

Homework Answers

Answer #1

1)

Coupon = 0.06 * 100 = 6

Before tax cost of debt = 7.7%

Keys to use in a financial calculator: FV 100, PMT 6, N 10, PV -88.43, CPT I/Y

2)

Levered beta = Unlevered beta [1 + D/E(1 - tax)]

Levered beta = 2 [1 + 0.3/0.7(1 - 0.4)]

Levered beta = 2 * 1.25714

Levered beta = 2.5143

Cost of equity = Risk free rate + beta (market risk premium)

Cost of equity = 0.03 + 2.5143 (0.16 - 0.03)

Cost of equity = 0.03 + 0.32686

Cost of equity = 0.3569 or 35.69%

3)

WACC = 0.3*0.077*(1 - 0.4) + 0.7*0.3569

WACC = 0.01386 + 0.24983

WACC = 0.2637 or 26.37%

4)

Year 3 CF = 1000 * 1.06 = 1,060

Value at year 2 = CF3 / required rate - growth rate

Value at year 2 = 1060 / 0.2637 - 0.06

Value at year 2 = 5,203.73098

NPV = Present value of cash inflows - present value of cash outflows

NPV = -3500 + 600 / (1 + 0.2637)1 + 1000 / (1 + 0.2637)2 + 5,203.73098 / (1 + 0.2637)2

NPV = $860.42

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
Answer Q1-4 Given the following cash flows: Year 0 1 2 3 CF -3,500 600 1,000...
Answer Q1-4 Given the following cash flows: Year 0 1 2 3 CF -3,500 600 1,000 Cash flow will grow at a constant rate g=6% We choose the following capital structure plan: Debt Equity Plan 30% 70% Equity Benchmark: The unlevered beta is 2, tax rate is 40%. Market Return is 16%, risk-free rate is 3%. Debt Benchmark: Par:100, Annual Coupon: 6%, 10-year to maturity, Selling at $88.43 Q1) What is the before-tax cost of debt a) 7.7% b)8.5% c)6.3%...
Given the following cash flows: Year 0 1 2 3 CF -3,500 600 1,000 Cash flow...
Given the following cash flows: Year 0 1 2 3 CF -3,500 600 1,000 Cash flow will grow at a constant rate g=6% We choose the following capital structure plan: Debt Equity Plan 30% 70% Equity Benchmark: The unlevered beta is 2, tax rate is 40%. Market Return is 16%, risk-free rate is 3%. Debt Benchmark: Par:100, Annual Coupon: 6%, 10-year to maturity, Selling at $88.43 What is the NPV of the project? a 1728.42 b 917.53 c 2231.98 d...
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...
QUESTION 76 For the next 8 questions suppose the following data. The Also Horns Corp. is...
QUESTION 76 For the next 8 questions suppose the following data. The Also Horns Corp. is planning on introducing a new line of saxophones. They expect sales to be $400,000 with total fixed and variable costs representing 70% of sales. The discounted rate of the unlevered equity is 17%, but the firm plans to raise $144,385 of the initial $450,000 investment as 9% perpetual debt. The corporate tax rate is 40% and the target debt to asset (or value) ratio...
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...
1. Which of the following are ways that a firm can reduce cash flows in order...
1. Which of the following are ways that a firm can reduce cash flows in order to prevent managers from wastefully spending excess cash flows? Check all that apply. A) Funneling excess cash flows back to shareholders through higher dividends B) Minimizing the amount of debt in the firm’s capital structure so that the firm can borrow money at a reasonable rate when good investment opportunities arise C) Funneling excess cash flows back to shareholders through stock repurchases D) Increasing...
The company wants to invest a project with the following cash flows: Year 0 : -8000000...
The company wants to invest a project with the following cash flows: Year 0 : -8000000 Year 1: 5250840 Year 2: 6250840 The firm has a corporate tax rate of 35 percent.The opportunity cost is 12 percent and the debt rate is 6 percent. Calculate the APV at Year 0 assuming that in every year the optimal debt capacity of the firm is increased by 30 percent of the project’s base-case PV and this is the only financing side effect....
Use the following information to answer the following question. Below are the expected afterminus−tax cash flows...
Use the following information to answer the following question. Below are the expected afterminus−tax cash flows for Projects Y and Z. Both projects have an initial cash outlay of​ $20,000 and a required rate of return of​ 17%. Project Y Project Z Year 1​ $12,000 $10,000 Year 2​ $8,000 $10,000 Year 3​ $6,000 0 Year 4​ $2,000 0 Year 5​ $2,000 0 Payback for Project Y is
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...
21. Given the cash flows below, answer the following question (provide your answer and show work...
21. Given the cash flows below, answer the following question (provide your answer and show work in your uploaded document) (maximum points: 3.33)                                     Date                Cash Flow       Balance                                     7/1                      Begin            2,150                                     7/31                    ------              2,280                                     8/1                      $180             2,460                                     8/31                    ------              2,561                                     9/1                      $100             2,661                                     9/30                 End               2,500 Calculate the average monthly percent rate of return using the time-weighted method over the three months provided here round your answer to 3...