Question

In: Accounting

Queen limited has an investment proposal which is expected to yield a return of 12%. The...

Queen limited has an investment proposal which is expected to yield a return of 12%. The CEO is contemplating whether to go ahead with the proposal or not. Following is the capital structure of the firm as per book value weights. Equity capital - 1.5 crore shares of Rs. 10 each 12% preference capital, 1 lakh shares of Rs. 100 each, 11% term loan of Rs. 12.5 crore, 11.5% debentures - 10 lakh debentures of Rs. 100 each and retained earnings of Rs. 20 crore. The company is expected to declare equity dividend at the rate of 36% next year. The company is growing at the rate of 7% pa and is currently quoted at Rs. 40 per share. Debentures were issued 4 years ago for a tenure of 10 years and are currently trading at a rate of Rs. 80. Preference shares redeemable in next 10 years are trading at Rs. 75 per share. The income tax rate is 30%.

Advise the CEO if the investment proposal should be undertaken.

Solutions

Expert Solution

First, we will calculate the cost of each capital.

1. Cost of Debt(Kd) = [I(1-T) + (RV-NP)/n] / [(RV+NP)/2]

=[11.5(1-0.30) + (100-80)/6] / [(100+80)/2]

=(8.05 + 3.33)/90

= 0.1264 or 12.64%

2. Cost of term loan(Kt)

= I(1 - T)

= 11(1 - 0.30)

= 7.7%

3. Cost of Preference Shares(Kp)

= [PD + (RV - NP)/n] / [(RV+NP)/2]

=[12 + (100 - 75)/2] / (100+75)/2]

=24.5/87.5

=0.28 or 28%

4. Cost of equity(Ke)

= (D1/P0) + G

= (3.6/40) + 0.07

= 0.16 or 16%

Calculation of Weighted Average Cost of Capital

Source of Capital Capital Structure Weight After-Tax Cost WACC(%)
Equity Shares 15,00,00,000 0.26 16 4.16
Retained Earnings 20,00,00,000 0.34 16 5.44
Term Loan 12,50,00,000 0.21 7.7 1.617
Debentures 10,00,00,000 0.17 12.64 2.149
Preference Shares 1,00,00,000 0.02 28 0.56
58,50,00,000 1.00 13.926

This investment proposal should not be taken as cost of capital(i.e. 13.926%) is more than return(i.e. 12%).


Related Solutions

An investor holds a portfolio which is expected to yield a rate of return of 18%...
An investor holds a portfolio which is expected to yield a rate of return of 18% with a standard deviation of 2.5%. The investor is considering buying a new share (investment being 5% of the total investment in the new portfolio). The share has the following distribution of return: RETURN    PROBABILITIES 40% 0.30 30%   0.40 -10%                               0.30 The correction coefficient between the new portfolio and the new security is 0.3; calculate the portfolio return and standard deviation of the portfolio.                                      ...
investment expected return risk Coefficient of variation (CoV) A 12% 7% ____? B 18% 12% ____?...
investment expected return risk Coefficient of variation (CoV) A 12% 7% ____? B 18% 12% ____? a. After finding the Coefficient of Variation for both investments use the results to recommend one Investment over the next.. Explain your recommendation and define the term co-efficient of variation as you applied it here. b. Now, using the risk and return principle what would be your recommendation now? Remember to define the "Risk and Return" principle as applied to this situation.
An investment, which has an expected return of 9.5%, isexpected to make annual cash flows...
An investment, which has an expected return of 9.5%, is expected to make annual cash flows forever. The first annual cash flow is expected in 1 year and all subsequent annual cash flows are expected to grow at a constant rate of 2.5% per year. We know that the cash flow expected in 1 year from today is expected to be $5,400. What is the present value (as of today) of the cash flow that is expected to be made...
An investment, which has an expected return of 9.5%, is expectedto make annual cash flows...
An investment, which has an expected return of 9.5%, is expected to make annual cash flows forever. The first annual cash flow is expected in 1 year and all subsequent annual cash flows are expected to grow at a constant rate of 2.5% per year. We know that the cash flow expected in 1 year from today is expected to be $5,400. What is the present value (as of today) of the cash flow that is expected to be made...
Your retirement account (which is expected to yield 7.24% return per year) has a current balance...
Your retirement account (which is expected to yield 7.24% return per year) has a current balance of $50,000. How much would need to invest each year in order to accumulate a total of $1,000,000 in 30 years? Show the formula and steps along with explanation
Your investment portfolio has 5,000 shares of Fairfax Paint, which has an expected return of 11.92...
Your investment portfolio has 5,000 shares of Fairfax Paint, which has an expected return of 11.92 percent and a price of 5.2 dollars per share, and 25,000 shares of Litchfield Design, which has a price of 2.8 dollars per share. If your portfolio has an expected return of 14.4 percent, then what is the expected return for Litchfield Design? Answer as a rate in decimal format so that 12.34% would be entered as .1234 and 0.98% would be entered as...
Your investment portfolio has 10,000 shares of Fairfax Paint, which has an expected return of 10.56...
Your investment portfolio has 10,000 shares of Fairfax Paint, which has an expected return of 10.56 percent and a price of 6.8 dollars per share, and 30,000 shares of Litchfield Design, which has a price of 4 dollars per share. If your portfolio has an expected return of 14.64 percent, then what is the expected return for Litchfield Design? Answer as a rate in decimal format so that 12.34% would be entered as .1234 and 0.98% would be entered as...
What is the tax free rate of return for an investment that has a taxable yield...
What is the tax free rate of return for an investment that has a taxable yield of 9.6% and a marginal tax bracket of 24%?
Stock A has an expected return of 12 percent and a variance of .0203. The market...
Stock A has an expected return of 12 percent and a variance of .0203. The market has an expected return of 11 percent and a variance of .0093. What is the beta of Stock A if the covariance of Stock A with the market is .0137. Select one: a. .68 b. .76 c. 1.55 d. 1.47 e. 1.32
Assume a security has an expected return of .12 and a standard deviation of 0.08 a)...
Assume a security has an expected return of .12 and a standard deviation of 0.08 a) What is the expected return two standard deviation above the mean and what is the probability of a return greater that this amount? B) What is the probability of a return greater than 0.04 for a given year.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT