Question

In: Finance

Year 0 1 2 3 FTF(Mil) -100 50 100 70 Suppose? Alcatel-Lucent has an equity cost...

Year 0 1 2 3 FTF(Mil) -100 50 100 70 Suppose? Alcatel-Lucent has an equity cost of capital of 10%?, market capitalization of $10.80 ?billion, and an enterprise value of $14.4 billion. Suppose? Alcatel-Lucent's debt cost of capital is 6.1% and its marginal tax rate is 35%.

a. What is? Alcatel-Lucent's WACC?

b. If? Alcatel-Lucent maintains a constant? debt-equity ratio, what is the value of a project with average risk and the expected free cash flows as shown? here,? c. If? Alcatel-Lucent maintains its? debt-equity ratio, what is the debt capacity of the project in part ?(b?)? . What is? Alcatel-Lucent's WACC? ?Alcatel-Lucent's WACC is ______%. ?(Round to two decimal? places.)

b. If? Alcatel-Lucent maintains a constant? debt-equity ratio, what is the value of a project with average risk and the expected free cash flows as shown? here, LOADING... ?? The NPV of the project is ?$________million.???(Round to two decimal? places.)

c. If? Alcatel-Lucent maintains its? debt-equity ratio, what is the debt capacity of the project in part ?(b?)? The debt capacity of the project in part ?(b?) is as? follows:???(Round to two decimal? places.) Year 0 1 2 3 Debt capacity ?$_______million ?$________million ?$_________million ?$_________million

Expert Solution

Answer a.

Given:

Enterprise value = $14.4 billion

Market capitalization = $10.80 ?billion

Proportion of equity in capital structure = 10.8 /14.4

Proportion of debt in capital structure = (14.4 - 10.8) /14.4

WACC = % Equity * Equity cost of capital + % debt * cost of capital * (1- Tax rate)

Hence WACC = (10.8 /14.4) * 10% + [(14.4 - 10.8) /14.4] * 6.1% * (1- 35%)

= 0.075 + 0.0099125

= 8.49%

Alcatel-Lucent's WACC is 8.49%

Answer b.

WACC = 8.49%

Given:

Year 0 1 2 3

FTF(Mil) -100 50 100 70

NPV of project = -100 + 50 / (1+8.49%) + 100 / (1+8.49%) ² + 70 / (1+ 8.49%) ³

= - 100 + 46.087 + 84.9612 + 54.8187

= 85.87

NPV of the project is ?$85.87 million.

Answer c:

Value of project at year 0= 46.087 + 84.9612 + 54.8187 = $185.87 million

Value of project at year 1 = 100 / (1+8.49%) + 70 / (1+ 8.49%) ² = $151.65 million

Value of project at year 2 = 70 / (1+8.49%) = $64.52 million

Value of project at year 3 = 0.00

Debt Equity ratio = (14.4 - 10.8) / 14.4 = 0.25

Debt capacity of the project in year 0 = $185.87 million * 0.25 = $46.47 million

Debt capacity of the project in year 1 = $151.65 million * 0.25 = $37.91 million

Debt capacity of the project in year 2 = $64.52 million * 0.25 = $16.13 million

Debt capacity of the project in year 3 = 0.00 * 0.25 = $0.00 million

Year	0	1	2	3
Debt capacity	$46.47 million	$37.91 million	$16.13 million	$0.00 million

jeff jeffy answered 3 months ago

Suppose Alcatel-Lucent has an equity cost of capital of 10.9 %, market capitalization of $ 11.52...

Suppose Alcatel-Lucent has an equity cost of capital of 10.9 %, market capitalization of $ 11.52 billion, and an enterprise value of $ 16 billion. Suppose Alcatel-Lucent's debt cost of capital is 7.4 % and its marginal tax rate is 37 %. a. What is Alcatel-Lucent's WACC? b. If Alcatel-Lucent maintains a constant debt-equity ratio, what is the value of a project with average risk and the expected free cash flows as shown here? c. If Alcatel-Lucent maintains its debt-equity...

Suppose Alcatel-Lucent has an equity cost of capital of 10.6 %, market capitalization of $ 11.20...

Suppose Alcatel-Lucent has an equity cost of capital of 10.6 %, market capitalization of $ 11.20 billion, and an enterprise value of $ 14 billion. Assume Alcatel-Lucent's debt cost of capital is 6.6 %, its marginal tax rate is 35 %, the WACC is 9.34 %, and it maintains a constant debt-equity ratio. The firm has a project with average risk. Expected free cash flow, debt capacity, and interest payments are shown in the table: Year 0 1 2 3...

Year Cost Project 1 Project 2 Project 2 ($1 Mil) ($1.5 Mil) ($2 Mil) 1 $300,000...

Year Cost Project 1 Project 2 Project 2 ($1 Mil) ($1.5 Mil) ($2 Mil) 1 $300,000 $900,000 $300,000 2 $300,000 $500,000 $400,000 3 $300,000 $200,000 $600,000 4 $300,000 $200,000 $600,000 5 $300,000 $0 $1,000,000 Cost of Capital is 8%. Acceptable payback period is 3 1/2 years. Acceptable discounted payback period is 4 1/2 years. Based on the above data, calculate payback, discounted payback, net present value, internal rate of return and modified rate of return. Based on the above data,...

year 0 year 1 year 2 year 3 year 4 cashflow for S -100 40 50...

year 0 year 1 year 2 year 3 year 4 cashflow for S -100 40 50 30 30 cashflow for L -100 10 10 50 90 If the company's cost of capital is 5% and the decision is made by choosing the project with the higher IRR, how much value will be forgone? a. $4.01 b. $20.80 c. $29.89 d. $1.79 e. $12.45

# columns are [0]title [1]year [2]rating [3]length(min) [4]genre [5]budget($mil) [6]box_office_gross($mil) oscar_data = [ ["The Shape of...

# columns are [0]title [1]year [2]rating [3]length(min) [4]genre [5]budget($mil) [6]box_office_gross($mil) oscar_data = [ ["The Shape of Water", 2017, 6.914, 123, ['sci-fi', 'drama'], 19.4, 195.243464], ["Moonlight", 2016, 6.151, 110, ['drama'], 1.5, 65.046687], ["Spotlight", 2015, 7.489, 129, ['drama', 'crime', 'history'], 20.0, 88.346473], ["Birdman", 2014, 7.604, 119, ['drama', 'comedy'], 18.0, 103.215094], ["12 Years a Slave", 2013, 7.71, 133, ['drama', 'biography', 'history'], 20.0, 178.371993], ["Argo", 2012, 7.517, 120, ['thriller', 'drama', 'biography'], 44.5, 232.324128], ["The Artist", 2011, 7.942, 96, ['drama', 'melodrama', 'comedy'], 15.0, 133.432856], ["The...

Year 0 Year 1 Year 2 Year 3 Revenues 363,688.342 363,688.342 363,688.342 - Cost...

Year 0 Year 1 Year 2 Year 3 Revenues 363,688.342 363,688.342 363,688.342 - Cost of Goods Sold -150,000 -150,000 -150,000 - Depreciation -80,000 -80,000 -80,000 = EBIT 133,688.342 133,688.342 133,688.342 - Taxes (35%) -46,790.9196 -46,790.9196 -46,790.9196 = Unlevered net income 86,897.4221 86,897.4221 86,897.4221 + Depreciation 80,000 80,000 80,000 - Additions to Net Working Capital -20,000 -20,000 -20,000 - Capital Expenditures -300,000 = Free Cash Flow 146,897.422 146,897.422 146,897.422 Visby Rides, a livery...

suppose the a domestic monopolist has cost c= 50+.25q^2 .home demand is p = 100-.5q what...

suppose the a domestic monopolist has cost c= 50+.25q^2 .home demand is p = 100-.5q what is the monopolist level of outprice and profoits in xlosed economy suppose open for world a trade and world prive is 40 and domestic firm faces world market how much the country import and export fi d the consumer and producer surplus. with free trade comapre trade profit worh monopolist output which is higher explain

Considering the following projects. Project Year 0 1 2 3 4 A Cash flows -$100...

Considering the following projects. Project Year 0 1 2 3 4 A Cash flows -$100 $35 $35 $35 $35 B Cash flows -$100 $60 $50 $40 $30 If project B is risker than project A, in which project A has WACC = 6.00% while project B has WACC = 8.50%. If these two projects are mutually exclusive, which project should the company accept? Compute: NPV, IRR, MIRR, payback, and discounted payback period for each project. # please with details.

Year 0 Year 1 Year 2 Year 3 Year 4 Revenue 120000 440000 440000 330000 Cost...

Year 0 Year 1 Year 2 Year 3 Year 4 Revenue 120000 440000 440000 330000 Cost of Goods Sold -60000 -220000 -220000 165000 Gross Profit 60000 220000 220000 165000 Selling, General and Admin -7000 -7000 -7000 -7000 Depreciation -80000 -80000 -80000 -80000 EBIT -27000 133000 133000 78000 Income tax (35%) 9450 -46550 -46550 -27300 Incremental Earnings -36450 86450 86450 50700 Capital Purchaes -280,000 Change to NWC -5,000 -5,000 -5,000 -5,000 A garage is installing a new "bubble-wash" car wash. It...

exampleInput.txt 1 2 3 0 2 3 4 0 1 3 5 0 1 2 6...

exampleInput.txt 1 2 3 0 2 3 4 0 1 3 5 0 1 2 6 1 5 6 8 2 4 6 7 3 4 5 9 10 5 8 9 4 7 9 6 7 8 6 How can I detect when 'cin' starts reading from a new line. The amount of numbers in each row is unknown. I need them in type 'int' to use the data.