Question

In: Finance

Tweedledee Ltd and Tweedledum Ltd have identical expected operating cash flows of $600 million in perpetuity,...

Tweedledee Ltd and Tweedledum Ltd have identical expected operating cash flows of $600 million in perpetuity, but Tweedledee is financed entirely by equity, while Tweedledum’s capital structure includes 30 percent debt and 70 percent equity finance. Assume that the assumptions of a perfect capital market hold (including the assumption of risk-free debt), the measured equity beta for Tweedledee is 0.8, the yield on ten-year Government bonds is 6 percent and the market risk premium is 7 percent. Each firm has 500 million shares on issue.

What is the theoretical firm value for Tweedledum Ltd, rounded to the nearest $100 million?

Solutions

Expert Solution

Given,

Operating cash flow = $600 million in perpetuity

Weight of Debt = 0.3

Weight of Equity = 0.7

beta = 0.8

Risk free rate = Rf = 6%

Risk Premium = 7%

Let us calculate the Weighted average cost of capital(WACC) from above given details,

Formula to calculate WACC

Formula to calculate the value of the fiem given that cash flows are perpetual is,

Firm value = Operating cash flow / Weighted average cost of capital

we have Operating cash flow, let us calculate Weighted average cost of capital,

Formula to calculate WACC is,

WACC = (Wd*Rd) + (We*Re)

where,

Wd=weight of debt

We = weight of equity

Rd= Cost of debt(Risk free rate in this case)

Re = Cost of Equity

Calculating Re,

Re= Risk free rate + (Beta*Risk Premium)

= Rf + B*Rpm

= 6% + (0.8*7%)

Re = 11.60%

WACC = (0.3*6%) + (0.7*11.6%)

WACC = 1.8% + 8.12%

WACC = 9.92%

Now, Let us put WACC in Firm value formula,

Firm Value = Operating cash Flow/ WACC

Firm Value = $600m/9.92%

Firm Value = $6048.38 million = $6000 million

jeff jeffy answered 2 years ago

Next > < Previous

Related Solutions

You have computed the NPV of a project to be $30 million, using expected cash flows...

You have computed the NPV of a project to be $30 million, using expected cash flows and a risk-adjusted discount rate. You are, however, concerned that you may have made errors on estimating the cash flows and the discount rate. Which of the following make you feel more comfortable with taking the project, given this fear? Select one: a. The project NPV is very sensitive to changes in your discount rate b. In your best case scenario, the project has...

A company has expected free cash flows of $1.45 million, $2.93 million, and $3.2 million in...

A company has expected free cash flows of $1.45 million, $2.93 million, and $3.2 million in the next three years. Beginning in Year 4, the expected cash flows will grow (or decrease) by -5% in perpetuity. Measure the value of this company as of today using both a 10% and 12% discount rate.

Consider two firms, X and Y, that have identical assets and generate identical cash flows. X...

Consider two firms, X and Y, that have identical assets and generate identical cash flows. X is an all-equity firm, with 1 million shares outstanding that trade for a price of $24 per share. Y has 2 million shares outstanding and $12 million dollars in debt at an interest rate of 5%. According to MM proposition 1, share price of y is $6. a) If the annual earnings before interest and taxes for each firm are $5 million, what would...

Firm X and Firm Y have identical assets that generate identical cash flows. Firm X is...

Firm X and Firm Y have identical assets that generate identical cash flows. Firm X is an unlevered firm, with 2.5 million outstanding shares and the market price of $20 per share. Firm Y is a levered firm, with 2 million outstanding shares and $15 million debt. The interest rate on the debt is 7%. According to MM Proposition 1 without tax and bankruptcy costs, the stock price for Firm Y is closest to: $15.00 $16.25 $17.50 $19.75

A new molding machine is expected to produce operating cash flows of $109,000 a year for...

A new molding machine is expected to produce operating cash flows of $109,000 a year for 4 years. At the beginning of the project, inventory will decrease by $8,700, accounts receivables will increase by $9,500, and accounts payable will decrease by $5,200. All net working capital will be recovered at the end of the project. The initial cost of the molding machine is $319,000. The equipment will be depreciated straight-line to a zero book value over the life of the...

A project is expected to create operating cash flows of $37,600 a year for 3 years....

A project is expected to create operating cash flows of $37,600 a year for 3 years. The initial cost of the fixed assets is $98,000. These assets will be worthless at the end of the project. Also, $3,200 of net working capital will be required throughout the life of the project. What is the project's net present value if the required rate of retum is 14 percent?

A project is expected to create operating cash flows of $37,600 a year for 3 years....

Suppose Sigma Industries and Pi Technology have identical assets that generate identical cash flows. Sigma Industries...

Suppose Sigma Industries and Pi Technology have identical assets that generate identical cash flows. Sigma Industries is an all-equity firm, with 9 million shares outstanding that trade for a price of $18.00 per share. Pi Technology has 24 million shares outstanding, as well as debt of $48.60 million. a. According to MM Proposition I, what is the stock price for Pi Technology? b. Suppose Pi Technology stock currently trades for $12.68 per share. What arbitrage opportunity is available? What assumptions...

swf is considering a project that is expected to generate real cash flows of $10 million...

swf is considering a project that is expected to generate real cash flows of $10 million at the end of each year for 5 years. the intial outlay/investment required is $25 million. a nominal discount rate of 9.2% is appropriate for the risk level. inflation is 5% 1. you are company's financial analyst. the CFO has asked you to calculate the NPV using a schedule of future nominal cash flows. 2. justify the NPV will remain the same while rearranging...

Ashley expects to receive cash flows of $200, $600, $600, and ($200) at the end of...

Ashley expects to receive cash flows of $200, $600, $600, and ($200) at the end of each period over the next 4 years, respectively. Assuming a 6 percent discount rate, what is the present value of these cash flows? (10 points)

Subjects