Question
In: Finance
Ramblin Wreck is a firm specializing in engineering components. The firm is publicly traded and is...
Ramblin Wreck is a firm specializing in engineering components. The firm is publicly traded and is considering the following project:
The project will last 5.00 years with an annual cash flow of $40.00 million. The project will require an initial investment of $140.00 million
The firm must determine the cost of capital to evaluate the project. (The project is within the firm’s normal activities)
Ramblin Wreck, Inc. Financial Data:
| STOCK DATA: | BOND DATA: | ||
|---|---|---|---|
| Current Price Per Share | $29.00 | Current Price Per Bond | $938.00 |
| # of Shares | 2.00 million | # of bonds | 20,000.00 |
| Book Value | $50 million | Annual Coupon Rate | 8.00% |
| Face Value Per Bond | $1,000 | ||
| Maturity | 10 years |
The risk free rate in the economy is currently 2.00%, while
investors have a market risk premium of 7.00%. Ramblin Wreck, Inc.
has a beta of 1.49. The tax rate is 37.00%.
What is the NPV of the project? (express in millions, so 1000000 would be 1.00)
Submit
Answer format: Currency: Round to: 2 decimal places.
Solutions
Expert Solution
| Cost of capital would be weighted average cost of capital | ||||
| WACC | Weight of equity*Cost of equity + (Weight of debt*Cost of debt*(1-tax rate)) | |||
| Cost of equity using CAPM formula | ||||
| Cost of equity (Ke) | Rf + Beta*(Rm-Rf) | |||
| Risk free rate is Rf | ||||
| Market return is Rm | ||||
| Rm-Rf is risk premium | ||||
| Cost of equity (Ke) | 2% + (1.49*7%) | |||
| Cost of equity (Ke) | 12.43% | |||
| Assuming coupon are paid annually as nothing is mentioned we calculate yield to maturity | ||||
| Face value (FV) | $1,000 | |||
| Present value (PV) | $938 | |||
| No of payments (NPER) | 10 | |||
| Coupon amount (PMT) | $80 | |||
| Yield to maturity | 8.96% | RATE(10,-80,938,-1000) | ||
| After tax cost of debt | 5.65% | 8.96%*(1-0.37) | ||
| Market value of shares | 2000000*29 | |||
| Market value of shares | $58,000,000 | |||
| Market value of debt | 938*20000 | |||
| Market value of debt | $18,760,000 | |||
| Total market value of equity and debt | $76,760,000 | |||
| Weight of equity | 75.56% | 58000000/76760000 | ||
| Weight of debt | 24.44% | 18760000/76760000 | ||
| WACC | (75.56%*12.43%)+(24.44%*5.65%) | |||
| WACC | 10.77% | |||
| Calculate net present value | ||||
| Year | Cash flow | Discount factor @ 10.77% | Present value | |
| 0 | -$140.00 | 1.0000 | -$140.00 | |
| 1 | $40.00 | 0.9028 | $36.11 | |
| 2 | $40.00 | 0.8150 | $32.60 | |
| 3 | $40.00 | 0.7358 | $29.43 | |
| 4 | $40.00 | 0.6642 | $26.57 | |
| 5 | $40.00 | 0.5996 | $23.99 | |
| Net present value | $8.70 | |||
| Thus, net present value is $8.70 million | ||||
jeff jeffy answered 1 year agoRelated Solutions
Ramblin Wreck is a firm specializing in engineering components. The firm is publicly traded and is...
Ramblin Wreck is a firm specializing in engineering components.
The firm is publicly traded and is considering the following
project: The project will last 5.00 years with an annual cash flow
of $40.00 million. The project will require an initial investment
of $140.00 million The firm must determine the cost of capital to
evaluate the project. (The project is within the firm’s normal
activities) Ramblin Wreck, Inc. Financial Data: STOCK DATA: BOND
DATA: Current Price Per Share $30.00 Current Price...
Ramblin Wreck is a firm specializing in engineering components. The firm is publicly traded and is...
Ramblin Wreck is a firm specializing in engineering components.
The firm is publicly traded and is considering the following
project:
The project will last 5.00 years with an annual cash flow of
$40.00 million. The project will require an initial investment of
$140.00 million
The firm must determine the cost of capital to evaluate the
project. (The project is within the firm’s normal activities)
Ramblin Wreck, Inc. Financial Data:
STOCK DATA:
BOND DATA:
Current Price Per Share
$29.00
Current Price...
Ramblin Wreck is a firm specializing in engineering components. The firm is publicly traded and is...
Ramblin Wreck is a firm specializing in engineering components.
The firm is publicly traded and is considering the following
project:
The project will last 5.00 years with an annual cash flow of
$40.00 million. The project will require an initial investment of
$140.00 million
The firm must determine the cost of capital to evaluate the
project. (The project is within the firm’s normal activities)
Ramblin Wreck, Inc. Financial Data:
STOCK DATA:
BOND DATA:
Current Price Per Share
$28.00
Current Price...
Ramblin Wreck is a firm specializing in engineering components. The firm is publicly traded and is...
Ramblin Wreck is a firm specializing in engineering components.
The firm is publicly traded and is considering the following
project:
The project will last 5.00 years with an annual cash flow of
$40.00 million. The project will require an initial investment of
$140.00 million
The firm must determine the cost of capital to evaluate the
project. (The project is within the firm’s normal activities)
Ramblin Wreck, Inc. Financial Data:
STOCK DATA:
BOND DATA:
Current Price Per Share
$29.00
Current Price...
Ramblin Wreck is a firm specializing in engineering components. The firm is publicly traded and is...
Ramblin Wreck is a firm specializing in engineering components.
The firm is publicly traded and is considering the following
project:
The project will last 5.00 years with an annual cash flow of
$40.00 million. The project will require an initial investment of
$140.00 million
The firm must determine the cost of capital to evaluate the
project. (The project is within the firm’s normal activities)
Ramblin Wreck, Inc. Financial Data:
STOCK DATA:
BOND DATA:
Current Price Per Share
$28.00
Current Price...
Select a publicly traded company and a publicly traded, large partnership. Analyze how they are treated...
Select a publicly traded company and a publicly traded, large
partnership. Analyze how they are treated for tax purposes.
Describe the differences in taxation of their income, formation,
dissolution, and liquidation, as well as the responsibilities borne
towards creditors and taxing authorities by partners, shareholders,
partnerships, and corporations.
As a CPA in public practice, which type of business organization
would you advise a client to adopt among sole proprietorships,
various forms of partnerships, and various forms of
corporations?
MAKE A...
The BakFirn Corporation, a publicly traded firm, has contracted with YOUCPA, your public accounting firm, for...
The BakFirn Corporation, a publicly traded firm, has contracted
with YOUCPA, your public accounting firm, for an audit. The BakFirn
Corporation manufactures specialty construction tools. The tools
are used in the unique construction of homes, warehouses, and
multiunit dwellings. The prices range from $1,000 to $5,000 per
unit.
During the audit, the audit team has determined the risk
assessment of the client. Consequently, the audit has to respond to
the assessed risks of material misstatement at the financial
statement and...
The BakFirn Corporation, a publicly traded firm, has contracted with YOUCPA, your public accounting firm, for...
The BakFirn Corporation, a publicly traded firm, has contracted
with YOUCPA, your public accounting firm, for an audit. The BakFirn
Corporation manufactures specialty construction tools. The tools
are used in the unique construction of homes, warehouses, and
multiunit dwellings. The prices range from $1,000 to $5,000 per
unit.
During the audit, the audit team has determined the risk
assessment of the client. Consequently, the audit has to respond to
the assessed risks of material misstatement at the financial
statement and...
Financial ratios are essential to provide an accurate valuation of a firm. Select a publicly traded...
Financial ratios are essential to provide an accurate valuation
of a firm. Select a publicly traded firm of your choice. Select one
ratio each in the areas of (a) performance, (b) activity, (c)
financing, and (d) liquidity warnings. Provide an evaluation of the
selected firm's strengths and weaknesses. Based on the ratios you
selected, how well does your chosen firm perform? Explain.
Explain the concept of an interest rate swap. Find an example of a publicly traded firm...
Explain the concept of an interest rate swap. Find an example of
a publicly traded firm that used an interest rate swap. Provide
detailed analytics on how the swap was used and how it benefited
both firms involved. You should include amounts, time frames, and
actual rates.
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- Question 4 Brown Manufacturing has four categories of overhead. The four categories and expected overhead costs...
- 1. What is the major difference between reliability and validity? Is it possible to have a...
- Your business has estimated its total cost to be TC = 3800 + 0.25Q + 0.0018Q2;...
- 1.The Celestar 8 telescope available in the Physics Lab is described on Blackboard. The primary mirror...
- Assume that you are considering developing a nationwide chain of women's clothing stores. You have contacted...
- A protein you are studying is believed to have a beta barrel secondary structure that consists...
- QUESTION 2 (20) Below is the title and abstract of an article which was published in...
ADVERTISEMENT