Question

NeoDiagnostic is an all-equity firm with 10,000 shares on the issue currently selling for $25.36 each. The CAPM beta coefficient for NeoDiagnostic's (currently unlevered) equity is 1.6, while the riskless interest rate is 1.25% and the market risk premium is 5.75%. After share trading for the day ceases, NeoDiagnostic announces a new project to manufacture a "breakthrough product" arising from its just-completed R&D program. The project will require it to invest $1.25 million. The investment can be depreciated on a straight-line basis over 10 years, with the first allowance available one year from today. NeoDiagnostic uses the riskless interest rate to discount the associated depreciation tax shield.
The project is expected to produce before-tax operating cash flow equal to $237,000 at the end of the first year, growing at 4% annually for each of the following 3 years, then remaining constant for the following 6 years, at which point the project ends. The corporate tax rate is 21%. When announcing the project, NeoDiagnostic also announced that it intends to borrow $750,000 at an interest rate of 6% per annum to partially finance the project. Remaining funds needed for the investment will be raised through a new equity issue. The debt will be retired in full at the conclusion of the project in 10 years from now. Assume that the corporate tax effect of debt approximates the overall effect of debt on firm market value. NeoDiagnostic believes that the new project will not alter investor's perceptions of the fundamental risks for the company's business.
(a) Use the APV approach to levered valuation to calculate the NPV of this investment project.

(b) What should happen to the price of the company's stock upon announcement of the investment project and associated financing mechanism?

(c) How many shares would have to be floated to finance the investment?

(d) Write down the market value balance sheet immediately before the project and associated financing mechanism is announced.

Answer 1

	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7	Year 8	Year 9	Year 10	Remark
Investment	(1,250,000)
depreciation Tax Shied	(26,250)	(26,250)	(26,250)	(26,250)	(26,250)	(26,250)	(26,250)	(26,250)	(26,250)	(26,250)	" 1.25 Mn / 10 years x Tax"
Debt Raised / repaid	750,000	-	-	-	-	-	-	-	-	(750,000)
Interest	(45,000)	(45,000)	(45,000)	(45,000)	(45,000)	(45,000)	(45,000)	(45,000)	(45,000)	(45,000)
Cashflow (without Tax)	237,000	246,480	256,339	266,593	266,593	266,593	266,593	266,593	266,593	266,593
		"Growth of 4%"	"Growth of 4%"	"Growth of 4%"	"Same as LY"	"Same as LY"	"Same as LY"	"Same as LY"	"Same as LY"	"Same as LY"
Cashflow after Interest	192,000	201,480	211,339	221,593	221,593	221,593	221,593	221,593	221,593	221,593
depreciation	(125,000)	(125,000)	(125,000)	(125,000)	(125,000)	(125,000)	(125,000)	(125,000)	(125,000)	(125,000)
Profit before tax	67,000	76,480	86,339	96,593	96,593	96,593	96,593	96,593	96,593	96,593
Tax	14,070	16,061	18,131	20,284	20,284	20,284	20,284	20,284	20,284	20,284
PAT	52,930	60,419	68,208	76,308	76,308	76,308	76,308	76,308	76,308	76,308
a.	The Adjusted Present Value (APV) is the net present value (NPV) approach where cost of equity is used for discounting the cashflow with taking any impact of Debt funding. Then, impact of Debt is saperatly added to the project with tax benfit.
Cashflow to equity	237,000	246,480	256,339	266,593	266,593	266,593	266,593	266,593	266,593	266,593	PBT + Depreciation + Interest
Investment	(1,250,000)
Cost of Equity	10.5%
NPV	$1,137,136
Debt Raised / repaid	750,000	-	-	-	-	-	-	-	-	(750,000)
Interest	(45,000)	(45,000)	(45,000)	(45,000)	(45,000)	(45,000)	(45,000)	(45,000)	(45,000)	(45,000)
Tax	(14,070)	(16,061)	(18,131)	(20,284)	(20,284)	(20,284)	(20,284)	(20,284)	(20,284)	(20,284)
depreciation Tax Shied	(26,250)	(26,250)	(26,250)	(26,250)	(26,250)	(26,250)	(26,250)	(26,250)	(26,250)	(26,250)
Total Benefit of tax and debt	664,680	(87,311)	(89,381)	(91,534)	(91,534)	(91,534)	(91,534)	(91,534)	(91,534)	(841,534)
NPV	($373,521)		jeff jeffy Next > < Previous Related Solutions Ashman Motors is currently an​ all-equity firm. It has two million shares​ outstanding, selling for ​$37... Ashman Motors is currently an​ all-equity firm. It has two million shares​ outstanding, selling for ​$37 per share. The company has a beta of 0.9​, with the current​ risk-free rate at 3.1​% and the market premium at 7.6​%. The tax rate is 25​% for the company. Ashman has decided to sell ​$37 million of bonds and retire half its stock. The bonds will have a yield to maturity of 7.4​%. The beta of the company will rise to 1.3 with... Adjusted WACC. Thorpe and Company is currently an​ all-equity firm. It has three million shares selling... Adjusted WACC. Thorpe and Company is currently an​ all-equity firm. It has three million shares selling for $22 per share. Its beta is 0.7​, and the current​ risk-free rate is 2.3​%. The expected return on the market for the coming year is 10.6​%. Thorpe will sell corporate bonds for $22,000,000 and retire common stock with the proceeds. The bonds are​ twenty-year semiannual bonds with a 9.3​% coupon rate and 1,000 par value. The bonds are currently selling for $923.83 per... Adjusted WACC. Thorpe and Company is currently an​ all-equity firm. It has three million shares selling... Adjusted WACC. Thorpe and Company is currently an​ all-equity firm. It has three million shares selling for $40 per share. Its beta is 1.4​, and the current​ risk-free rate is 3.5​%. The expected return on the market for the coming year is 13.4​%. Thorpe will sell corporate bonds for $40,000,000 and retire common stock with the proceeds. The bonds are​ twenty-year semiannual bonds with a 8.6​% coupon rate and ​$1,000 par value. The bonds are currently selling for ​$1,135.64 per... 3- CD is an all equity firm that has 10,000 shares of stock outstanding at a... 3- CD is an all equity firm that has 10,000 shares of stock outstanding at a market price of $20 a share. The firm's management has decided to issue $50,000 worth of debt and use the funds to repurchase shares of the outstanding stock. The interest rate on the debt will be 5 percent. a. What are the earnings per share at the break-even level of earnings before interest and taxes? Ignore taxes. Draw a graph with EPS on the... Q1. An all-equity financed firm has 1 million shares outstanding, currently selling at $10 per share.... Q1. An all-equity financed firm has 1 million shares outstanding, currently selling at $10 per share. It considers a restructuring that would issue $4 million in debt to repurchase 400,000 shares. How does this affect overall firm value? Q2: What is the expected return on equity for a firm with a 14% expected return on assets that pays 9% on its debt, which totals 30% of assets? Q3: What is the expected rate of return to shareholders if the firm... Donaldsen International is an all-equity firm with a current share price of $12.50 and 10,000 shares... Donaldsen International is an all-equity firm with a current share price of $12.50 and 10,000 shares outstanding. Management is considering issuing $50,000 of debt at an interest rate of 6.5 percent and using the proceeds to repurchase shares. It is felt that the company will have earnings before interest and taxes (EBIT) of $30,000. The company tax rate is 30%. What will the earnings per share (EPS) be if the debt is issued? You are comparing two financial policies. The... Roger Inc. is currently an all equity firm that has 500,000 shares of stock outstanding at... Roger Inc. is currently an all equity firm that has 500,000 shares of stock outstanding at a market price of $20 a share. EBIT is $1,500,000 and is constant forever. The required annual rate of return on the share is 12%. The corporate tax is 35%. The firm is proposing borrowing an additional $2 million in debt and uses the proceeds to repurchase stock. If it does so, the cost of debt will be 10%. What will be the WACC... Roger Inc. is currently an all equity firm that has 500,000 shares of stock outstanding at... Roger Inc. is currently an all equity firm that has 500,000 shares of stock outstanding at a market price of $20 a share. EBIT is $1,500,000 and is constant forever. The required annual rate of return on the share is 12%. The corporate tax is 35%. The firm is proposing borrowing an additional $2 million in debt and uses the proceeds to repurchase stock. If it does so, the cost of debt will be 10%. What will be the WACC... DA Inc. is currently an all-equity firm, with a value of $500. It has 25 shares... DA Inc. is currently an all-equity firm, with a value of $500. It has 25 shares outstanding. The EBIT is 153.85 per year forever. The tax rate is 35%. The payout is 100%. It is planning to do a capital restructuring by issuing $200 of perpetual debt, costing 10% and use the proceeds to repurchase stock. - What is the cost of unlevered equity? - How many shares will it repurchase? At what price? - What is the cost of...  Zetatron is an all-equity firm with 100 million shares outstanding, which are currently trading for...  Zetatron is an all-equity firm with 100 million shares outstanding, which are currently trading for $7.50 per share. A month ago, Zetatron announced it will change its capital structure by borrowing $100 million in short-term debt, borrowing $100 million in long-term debt, and issuing $100 million of preferred stock. The $300 million raised by these issues, plus another $50 million in cash that Zetatron already has, will be used to repurchase existing shares of stock. The transaction is scheduled... ADVERTISEMENT Subjects Accounting Advanced Math Anatomy and Physiology Biology Chemistry Civil Engineering Computer Science Economics Electrical Engineering Finance History Math Mechanical Engineering Operations Management Physics Psychology Statistics and Probability Nursing Other ADVERTISEMENT Latest Questions Use the bond term's below to answer the question Maturity 7 years Coupon Rate 4% Face... What experience have you had with Organization Development or with Change Management? Describe the organization, the... 1. Renfro Rentals has issued bonds that have a 12% coupon rate, payable semiannually. The bonds... Given an array of positive integers a, your task is to calculate the sum of every... Define “culture.” Software is defined by the Merriam-Webster Dictionary as "the programs that run on a... In humans, hypotrichosis (sparse body hair) is a rare autosomal recessive condition. Let h = hypotrichosis... Increase all of the listing prices by 5% for all listings under $500,000 and 10% for... ADVERTISEMENT About @ 2020 WizEdu