In: Finance
Based on market values, Gubler's Gym has an equity multiplier of 1.52 times. Shareholders require a return of 11.15 percent on the company's stock and a pretax return of 4.90 percent on the company's debt. The company is evaluating a new project that has the same risk as the company itself. The project will generate annual aftertax cash flows of $289,000 per year for 9 years. The tax rate is 39 percent. What is the most the company would be willing to spend today on the project?
Multiple Choice
$1,731,793
$1,778,775
$1,626,236
$2,050,380
$1,682,313
| Step 1 : | Calculation of WACC | |||||
| Equity multiplier = Total Assets / Equity | ||||||
| 1.52 =Total Assets / Equity | ||||||
| Total Assest = 1.52 Equity | ||||||
| Weight of equity = 1/1.52 | ||||||
| =65.79% | ||||||
| Weight of Debt =100%-65.79% | ||||||
| =34.21% | ||||||
| After-tax cost of debt = cost of debt ×(1-tax rate) | ||||||
| =0.049× (1-0.39) | ||||||
| =0.049× 0.61 | ||||||
| =2.99 % | ||||||
| WACC= (Cost of Debt * Weight Of Debt)+ (Cost of Equity * Weight of equity) | ||||||
| =(0.0299*0.3421) + (0.1115*0.6579) | ||||||
| =0.01022879+0.07335585 | ||||||
| =8.36% | ||||||
| Step 2: | Calculation of company willing to pay | |||||
| Present Value Of An Annuity | ||||||
| = C*[1-(1+i)^-n]/i] | ||||||
| Where, | ||||||
| C= Cash Flow per period | ||||||
| i = interest rate per period | ||||||
| n=number of period | ||||||
| = $289000[ 1-(1+0.0836)^-9 /0.0836] | ||||||
| = $289000[ 1-(1.0836)^-9 /0.0836] | ||||||
| = $289000[ (0.5145) ] /0.0836 | ||||||
| = $17,78,775 (rounded off) | ||||||