Question 5: XYZ Company has sales of $4,800,000, COGS is 40% of sales, operating expenses are...

Question 5: XYZ Company has sales of $4,800,000, COGS is 40% of sales, operating expenses are $2,100,000, interest expense $20,000 and depreciation 30,000. Tax rate 40%. Construct their income statement and answer the below. They have a 50-50 target capital structure of debt/equity. Their stated bank loan rate is 6% and rs = 12%. WACC is 7.8%.

If the cost of capital for this project is determined to be equal to their WACC (reference question #5) instead, what is the NPV?

Solutions

Expert Solution

Sales = $4,800,000

Less: COGS ($4,800,000*40%) = $1,920,000

Less: Operating Expense = $2,100,000

Profit before Interest,tax & Depreciation = $7,80,000

Less: Depreciation = $30,000

Profit Before Interest and tax = $7,50,000

Less: Interest = $20,000

Profit Before tax = $7,30,000

Less: Tax($7,30,000*40%) = $2,92,000

Profit After Tax = $4,38,000

Add: Depreciation(Non-cash Item) = $30,000

Net Profit = $ 4,68,000

When the new projects are of similar risk like existing projects of the company, it is an appropriate benchmark rate to decide the acceptance or rejection of these projects.

The weighted average cost of capital -- WACC -- is a company's weighted average cost of equity and cost of debt. The cost of equity is the risk-free rate plus a risk premium. The cost of debt is equal to the tax-adjusted yield of a long-term bond held to maturity. An investment's net present value -- NPV -- is the discounted present value of its future cash flow stream using the weighted average cost of capital as the discount rate. The cost of debt is zero for companies with no debt. In that case, the discount rate is equal to the cost of equity.

Cost of capital refers to the opportunity cost of making a specific investment. It is therate of return that could have been earned by putting the same money into a different investment with equal risk. Thus, the cost of capital is the rate of return required to persuade the investor to make a given investment.

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

Builtrite had sales of $700,000 and COGS of $280,000. In addition, operating expenses were calculated at...

Builtrite had sales of $700,000 and COGS of $280,000. In addition, operating expenses were calculated at 25% of sales. Builtrite also received dividends of $50,000 and paid out common stock dividends of $25,000 to its stockholders. A long-term capital gain of $70,000 was realized during the year along with a capital loss of $50,000 Based on the above information, answer the following 4 questions: 1.What is Builtrite’s taxable income? 2. Based on their taxable income, what is Builtrite’s tax liability?...

Builtrite had sales of $700,000 and COGS of $280,000. In addition, operating expenses were calculated at...

Builtrite had sales of $700,000 and COGS of $280,000. In addition, operating expenses were calculated at 25% of sales. Builtrite also received dividends of $50,000 and paid out common stock dividends of $25,000 to its stockholders. A long-term capital gain of $70,000 was realized during the year along with a capital loss of $50,000. 1. What is Builtrite’s taxable income? 2. Based on their taxable income, what is Builtrite’s tax liability? 3. If we add to our problem that Builtrite...

Co. XYZ has the following information on its income statement: Sales $ 50,250,000 Operating Expenses $...

Co. XYZ has the following information on its income statement: Sales $ 50,250,000 Operating Expenses $ 10,115,000 Cost of goods sold $ 35,025,000 Interest expense $ 750,000 Income tax rate $ 34% What is the tax debt for income concept?

XYZ Company Income Statement Sales $140,000 Cost of Goods Sold 117,000 Gross Profit 23,000 Operating Expenses...

XYZ Company Income Statement Sales $140,000 Cost of Goods Sold 117,000 Gross Profit 23,000 Operating Expenses 12,830 EBIT 10,170 Taxes @39% 2168 Net income 3,392 Dividend 1,018 Addition to Retained Earnings $2,374 XYZ Company Balance Sheet Current Assets Cash $7,500 Accounts Receivable 12,100 Inventory 10,400 Prepaid Items 5,900 Other CA 4,300 Total Current Assets $40,200 Net Plant $ Equipment 82,300 Total Assets $122,500 XYZ Company Balance Sheet Current Liabilities Accounts Payable $7,200 Wages Payable 3,600 Notes payable 5,400 Taxes Payable...

Kaler Company has sales of $1,410,000, cost of goods sold of $785,000, other operating expenses of...

Kaler Company has sales of $1,410,000, cost of goods sold of $785,000, other operating expenses of $198,000, average invested assets of $4,400,000, and a hurdle rate of 11 percent. Required: 1. Determine Kaler’s return on investment (ROI), investment turnover, profit margin, and residual income. (Do not round your intermediate calculations. Enter your ROI and Profit Margin answer to the nearest whole percentage, (i.e., 0.1234 should be entered as 12%). Round your Investment Turnover answers to 4 decimal places.) Please calculate...

Solano Company has sales of $700,000, cost of goods sold of $470,000, other operating expenses of...

Solano Company has sales of $700,000, cost of goods sold of $470,000, other operating expenses of $50,000, average invested assets of $2,100,000, and a hurdle rate of 9 percent. Required: 1. Determine Solano’s return on investment (ROI), investment turnover, profit margin, and residual income. 2. Several possible changes that Solano could face in the upcoming year follow. Determine each scenario’s impact on Solano’s ROI and residual income. (Note: Treat each scenario independently.) a. Company sales and cost of goods sold...

Solano Company has sales of $760,000, cost of goods sold of $500,000, other operating expenses of...

Solano Company has sales of $760,000, cost of goods sold of $500,000, other operating expenses of $40,000, average invested assets of $2,250,000, and a hurdle rate of 11 percent. 1. Determine Solano’s return on investment (ROI), investment turnover, profit margin, and residual income. (Do not round your intermediate calculations. Enter your ROI and Profit Margin percentage answer to the nearest 2 decimal places, (i.e., 0.1234 should be entered as 12.34%). Round your Investment Turnover answer to 4 decimal places.) 2....

Kaler Company has sales of $1,450,000, cost of goods sold of $795,000, other operating expenses of...

Kaler Company has sales of $1,450,000, cost of goods sold of $795,000, other operating expenses of $208,000, average invested assets of $4,600,000, and a hurdle rate of 12 percent. Required: 1. Determine Kaler’s return on investment (ROI), investment turnover, profit margin, and residual income. 2. Several possible changes that Kaler could face in the upcoming year follow. Determine each scenario’s impact on Kaler’s ROI and residual income. (Note: Treat each scenario independently.) a. Company sales and cost of goods sold...

Solano Company has sales of $720,000, cost of goods sold of $480,000, other operating expenses of...

Solano Company has sales of $720,000, cost of goods sold of $480,000, other operating expenses of $45,000, average invested assets of $2,150,000, and a hurdle rate of 10 percent. 1. Determine Solano’s return on investment (ROI), investment turnover, profit margin, and residual income. (Do not round your intermediate calculations. Enter your ROI and Profit Margin percentage answer to the nearest 2 decimal places, (i.e., 0.1234 should be entered as 12.34%). Round your Investment Turnover answer to 4 decimal places.) Return...

Solano Company has sales of $720,000, cost of goods sold of $480,000, other operating expenses of...

Solano Company has sales of $720,000, cost of goods sold of $480,000, other operating expenses of $45,000, average invested assets of $2,150,000, and a hurdle rate of 10 percent. Required: 1. Determine Solano’s return on investment (ROI), investment turnover, profit margin, and residual income. (Do not round your intermediate calculations. Enter your ROI and Profit Margin percentage answer to the nearest 2 decimal places, (i.e., 0.1234 should be entered as 12.34%). Round your Investment Turnover answer to 4 decimal places.)...

Subjects