This is the predicted cash flow stream of an investment project related to the launch of a new automotive vehicle for a fictitious firm:
| Estimated Income Statement (simplified) | ||||||||||
| YR0 | YR1 | YR2 | YR3 | YR4 | YR5 | YR6 | YR7 | YR8 | YR9 | |
| Sales Forecast (units) | 0 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | |
| Unit Contribution ($) | $3300 | $3300 | $3300 | $3300 | $3300 | $3300 | $3300 | $3300 | ||
| Depreciation | 200K | 200K | 200K | 200K | 200K | |||||
| Free Cash (before taxes) | $-1M | $-2.5M | $710K | $710K | $710K | $710K | $710K | $510K | $510K | $510K |
Be aware that this is a stylized Income Statement, designed for educational purposes, in order to force your critical thinking.
Parameters considered in the DCF:
WACC = 9.5% (weighted average cost of capital)
Price = $22,000 /unit
Variable Costs = $18,700/unit
Fixed Costs = 150K
Investment = $3.5M (including the Cost of Equipment @$1M and
R&D and Mkt expenses @$2.5M)
Supporting formulas:
a) free cash = unit contribution - Fixed Cost + Depreciation;
b) unit contribution = unit sales*(price - variable costs)
Note on the Investment and depreciation: the total initial investment was $3.5M, but $1M was paid in advance to purchase equipment and expand capacity. The remaining $2.5M was used in R&D and Marketing expenses paid at the end of Year #1. Manufacturing/sales effectively start in Year #2, so depreciation is initiated then for 5 consecutive years. The immediate investment cost of manufacturing is incurred in Time 0 and it is not affected by the discount rate (i.e., initial investment). Assume that production is interrupted in Year #10, with no residual value (the machinery cannot be sold due to high levels of specificity!).
Assignment Questions:
1) Based on the simplified information provided above, discuss whether you would support this investment. Why? or Why not? (Feel free to use Excel or a Financial Calculator)
In: Finance
Currently, Meyers Manufacturing Enterprises (MME) has a capital structure consisting of 35% debt and 65% equity. MME's debt currently has a 6.6% yield to maturity. The risk-free rate (rRF) is 4.6%, and the market risk premium (rM – rRF) is 5.6%. Using the CAPM, MME estimates that its cost of equity is currently 10%. The company has a 40% tax rate.
a. What is MME's current WACC? Round your answer to 2 decimal places. Do not round intermediate calculations.
b. What is the current beta on MME's common stock? Round your answer to 4 decimal places. Do not round intermediate calculations.
c. What would MME's beta be if the company had no debt in its capital structure? (That is, what is MME's unlevered beta, bU?) Round your answer to 4 decimal places. Do not round intermediate calculations.
d. MME's financial staff is considering changing its capital structure to 45% debt and 55% equity. If the company went ahead with the proposed change, the yield to maturity on the company's bonds would rise to 7.1%. The proposed change will have no effect on the company's tax rate.
e. What would be the company's new cost of equity if it adopted the proposed change in capital structure? Round your answer to 2 decimal places. Do not round intermediate calculations.
f. What would be the company's new WACC if it adopted the proposed change in capital structure? Round your answer to 2 decimal places. Do not round intermediate calculations.
In: Finance
Mary Smith, a CFA candidate, was recently hired for an analyst position at the Bank of Ireland. Her first assignment is to examine the competitive strategies employed by various French wineries.
Smith’s report identifies four wineries that are the major players in the French wine industry. Key characteristics of each are cited in the table below. In the body of Smith’s report, she includes a discussion of the competitive structure of the French wine industry. She notes that over the past five years, the French wine industry has not responded to changing consumer tastes. Profit margins have declined steadily, and the number of firms representing the industry has decreased from 10 to 4. It appears that participants in the French wine industry must consolidate to survive.
Characteristics of Four Major French Wineries
| South Winery | North Winery | East Winery | West Winery | |
| Founding date | 1750 | 1903 | 1812 | 1947 |
| Generic competitive strategy | ? | Cost leadership | Cost leadership | Cost leadership |
| Major customer market (more than 80% concentration) | France | France | England | U.S. |
| Production site | France | France | France | France |
Smith’s report notes that French consumers have strong bargaining power over the industry. She supports this conclusion with five key points, which she labels “Bargaining Power of Buyers”:
After completing the first draft of her report, Smith takes it to
her boss, RonVanDriesen, to review. VanDriesen tells her that he is
a wine connoisseur himself and often makes purchases from the South
Winery. Smith tells VanDriesen, “In my report I have classified the
South Winery as a stuck-in-the-middle firm. It tries to be a cost
leader by selling its wine at a price that is slightly below the
other firms, but it also tries to differentiate itself from its
competitors by producing wine in bottles with curved necks, which
increases its cost structure. The end result is that the South
Winery’s profit margin gets squeezed from both sides.” VanDriesen
replies, “I have met members of the management team from the South
Winery at a couple of the wine conventions I have attended. I
believe that the South Winery could succeed at following both a
cost leadership and a differentiation strategy if its operations
were separated into distinct operating units, with each unit
pursuing a different competitive strategy.” Smith makes a note to
do more research on generic competitive strategies to verify
VanDriesen’s assertions before publishing the final draft of her
report.
Smith knows that a firm’s generic strategy should be the
centerpiece of a firm’s strategic plan. On the basis of a
compilation of research and documents, Smith makes three
observations about the North Winery and its strategic planning
process. Which of these observation(s) least support the
conclusion that the North Winery’s strategic planning process is
guided and informed by its generic competitive strategy?
(Select all that apply. In order to receive full credit,
you must make a selection for each option. For correct answer(s),
click the option once to place a check mark. For incorrect
answer(s), click the option twice to place an "x".)
In: Finance
The following table shows the nominal returns on Brazilian stocks and the rate of inflation.
Year Nominal Return (%) Inflation (%)
2012 0.5 6.8
2013 -14.0 6.9
2014 -12.0 7.4
2015 -42.4 11.7
2016 67.2 7.3
2017 27.9 3.9
a. What was the standard deviation of the market returns?
b. Calculate the average real return.
In: Finance
Ebenezer Scrooge has invested 50% of his money in share A and the remainder in share B. He assesses their prospects as follows:
A B
Expected return (%) 18 19
Standard deviation (%) 20 24
Correlation between returns 0.3
a. What are the expected return and standard deviation of returns on his portfolio?
b. How would your answer change if the correlation coefficient were 0 or –0.30?
In: Finance
Compare all the company ratios with all the industry ratios. What does the ratios indicate
|
Ratios |
Company/industry |
2016 |
2017 |
2018 |
|
Interest coverage ratio |
Company |
3.77 |
3.49 |
2.91 |
|
Industry |
17.07 | 249.55 | 267.77 | |
|
Debt/EBITDA |
Company |
4.58 |
6.11 |
5.06 |
|
Industry |
3.86 |
4.45 |
3.92 |
|
|
Quick Ratio |
Company |
0.93 |
1.20 |
1.17 |
|
Industry |
1.39 |
1.40 |
1.43 |
|
|
Total Debt Ratio |
Company |
1.02 |
0.97 |
0.96 |
|
Industry |
0.62 |
0.65 |
0.66 |
|
|
Long Term Debt Ratio |
Company |
0.47 |
0.53 |
0.51 |
|
Industry |
0.26 |
0.27 |
0.26 |
|
|
Cash Flow from Operations |
Company |
0.83 |
0.76 |
0.68 |
|
Industry |
0.26 |
0.22 |
0.25 |
In: Finance
5.7 Calculating Profitability Index Bill plans to open a self serve grooming center in a storefront. The grooming equipment will cost $325,000, to be paid immediately. Bill expects after tax cash inflows of $67,000 annually for 7 years, after which he plans to scrap the equipment and retire to the beaches of Nevis. The first cash inflow occurs at the end of the first year. Assume the required return is 13 percent. What is the project’s PI? Should it be accepted?
In: Finance
1. Exchange Traded Funds have certain advantages over index mutual funds in terms of taxation
|
|||
|
2. Private Equity Companies
|
|||
|
|||
|
|||
|
|||
|
3. Captive structures are created by intermediaries to
|
|||
|
|||
|
|||
|
|||
|
|||
|
4. Assets that have been used to create asset-backed securities include all of the following except,
|
|||
|
|||
|
|||
|
|||
|
5. While life insurance companies have portfolios that are similar to pension plans, the portfolios of property casualty companies tend to be shorter term, fixed income securities.
|
|||
|
In: Finance
Your brother has offered to give you either $50,000 today or$ 100,00 in 11years. If the interest rate is 5 %per year, which option is preferable?The present value of the future amount (amount received in11years) is ? (Round to the nearest dollar.)
Which option is preferable? (Select the best choice below.)
Take the present amount offered because it is less than the future amount.
Take the future amount because it is twice as much as the amount offered today in present value terms.
Take the future amount because it is greater than the amount offered today
Take the present amount offered because it is greater than the present value of the future amount
In: Finance
what is a financial statement derivative.
Identify an example and how company’s use to leverage the business activities.
In: Finance
Problem 15-6 Additional Funds Needed (LG15-4)
Suppose that Wind Em Corp. currently has the balance sheet shown below, and that sales for the year just ended were $7.2 million. The firm also has a profit margin of 30 percent, a retention ratio of 20 percent, and expects sales of $8.2 million next year.
|
Assets |
Liabilities and Equity |
|||||||
|
Current assets |
$ |
2,144,000 |
Current liabilities |
$ |
2,717,280 |
|||
|
Fixed assets |
5,200,000 |
Long-term debt |
1,600,000 |
|||||
|
Equity |
3,026,720 |
|||||||
|
Total assets |
$ |
7,344,000 |
Total liabilities and equity |
$ |
7,344,000 |
|||
If all assets and current liabilities are expected to grow with sales, what amount of additional funds will Wind Em need from external sources to fund the expected growth? (Enter your answer in dollars not in millions.)
In: Finance
PLEASE SHOW STEPS IN EXCEL SHEET
MC algo 26-19 Cash Disbursements Weisbro and Sons purchases its inventory one quarter prior to the quarter of sale. The purchase price is 60 percent of the sales price. The accounts payable period is 60 days. The accounts payable balance at the beginning of Quarter 1 is $25,800. What is the amount of the expected disbursements for Quarter 2 given the following expected quarterly sales?
Quarter 1: $ 67,000 Quarter 2: $ 108,000 Quarter 3: $ 100,000 Quarter 4: $ 109,000
Multiple Choice
A. $40,200
B. $61,600
C. $65,000
D. $63,200
E. $57,000
In: Finance
. What is the present value of the following set of cash flows, discounted at
10.8 %10.8%
per year?
|
Year |
1 |
2 |
3 |
4 |
5 |
|
CF |
$ 12$12 |
$ 22$22 |
$ 32$32 |
$ 42$42 |
$ 52$52 |
b. What is the present value of the following set of cash flows, discounted at
10.8 %10.8%
per year?
|
Year |
1 |
2 |
3 |
4 |
5 |
|
CF |
$ 52$52 |
$ 42$42 |
$ 32$32 |
$ 22$22 |
$ 12$12 |
c. Each set contains the same cash flows
($ 12$12,
$ 22$22,
$ 32$32,
$ 42$42,
$ 52$52),
so why is the present value different?
a. What is the present value of the following set of cash flows, discounted at
10.8 %10.8%
per year?
|
Year |
1 |
2 |
3 |
4 |
5 |
|
CF |
$ 12$12 |
$ 22$22 |
$ 32$32 |
$ 42$42 |
$ 52$52 |
The present value of the cash flow stream is
$nothing.
(Round to the nearest cent.)b. What is the present value of the following set of cash flows, discounted at
10.8 %10.8%
per year?
|
Year |
1 |
2 |
3 |
4 |
5 |
|
CF |
$ 52$52 |
$ 42$42 |
$ 32$32 |
$ 22$22 |
$ 12$12 |
The present value of the cash flow stream is
nothing.
(Round to the nearest cent.)c. Each set contains the same cash flows
($ 12$12,
$ 22$22,
$ 32$32,
$ 42$42,
$ 52$52),
so why is the present value different? (Select the best choice below.)
A.The present value in part
(b)
is higher because the larger cash flows occur sooner.
B.The present value in part
(a)
is higher because the larger cash flows occur sooner.
C.The present value in part
(b)
is lower because the larger cash flows occur sooner.
D.The present value in part
(a)
is lower because the larger cash flows occur sooner.
In: Finance
You need to save a total of $7,500 in order to buy a new motorcycle. You are starting with savings of $4,000 but will make no additional contributions. The annual interest rate is 5%. In excel compute how long you would need to wait in order to reach your goal for interest that is compounded annually, semi-annually, quarterly, monthly, weekly, and daily. Which of the following accurately depicts this calculation?
In: Finance
Which of the following statements is CORRECT? Group of answer choices 1) The use of debt financing will tend to lower the basic earning power ratio, other things held constant. 2) A firm that employs financial leverage will have a higher equity multiplier than an otherwise identical firm that has no debt in its capital structure. 3) If two firms have identical sales, interest rates paid, operating costs, and assets, but differ in the way they are financed, the firm with less debt will generally have the higher expected ROE. 4) The numerator used in the TIE ratio is earnings before taxes (EBT). EBT is used because interest is paid with post-tax dollars, so the firm's ability to pay current interest is affected by taxes. 5) Other things held constant, increasing the total debt to total capital ratio will increase the ROA.
In: Finance