Question

In: Finance

Roger has a levered cost of equity of 0.15. He is thinking of investing in a...

Roger has a levered cost of equity of 0.15. He is thinking of investing in a project with upfront costs of $9 million, which pays $3 million per year for the next 7 years. He is going to borrow $1 million to offset the startup costs at a rate of 0.05. His tax rate is 0.4. He will repay this loan at the end of the project. What is the NPV of this project, using the FTE method?

Solutions

Expert Solution

Given, Cost of the equity(CE) = 0.15
             Cost of the Debt(CD) = 0.05
             Tax Rate = 40%

Total cost for the project is $ 9 Million. Of these, $ 1 Million is funded with borrowed funds and $ 8 Million is funded with Own funds.

Annual cash inflow is $ 3 Million. Annual interest Payment is $ 1 Million * 0.05 = $50000. Interest payment of $50000 is eligible for tax deduction

Weighted average cost of capital
             = CD*(1-Tax rate)*Debt funds/Total funds    +    CE * Own funds/ total funds
             = 0.05*(1-0.4)*$1M/$9M                                 +     0.15*$8M/$9M
             =    0.0033 + 0.1333
             =    0.1366 (or) 13.66%
Calculation of Net Present Value of the Project
Year Particulars A B (C=A-B) D E=C-D F E*F
Cash Inflow/(Outflow) Interest Paid Net Cash Inflow(A-B) Tax Paid @ 40% Net cash flow after tax Present Value annuity Factory @ 13.66 PV of cash flow
0 Intial Cash outflow -$ 90,00,000                    -   -$ 90,00,000                          -   -$ 90,00,000 1.0000 -$ 90,00,000
1 Cash inflow $ 30,00,000 $ 50,000 $ 29,50,000 $ 11,80,000 $ 17,70,000 0.8798 $ 15,57,276
2 Cash inflow $ 30,00,000 $ 50,000 $ 29,50,000 $ 11,80,000 $ 17,70,000 0.7741 $ 13,70,118
3 Cash inflow $ 30,00,000 $ 50,000 $ 29,50,000 $ 11,80,000 $ 17,70,000 0.6810 $ 12,05,453
4 Cash inflow $ 30,00,000 $ 50,000 $ 29,50,000 $ 11,80,000 $ 17,70,000 0.5992 $ 10,60,578
5 Cash inflow $ 30,00,000 $ 50,000 $ 29,50,000 $ 11,80,000 $ 17,70,000 0.5272 $ 9,33,115
6 Cash inflow $ 30,00,000 $ 50,000 $ 29,50,000 $ 11,80,000 $ 17,70,000 0.4638 $ 8,20,970
7 Cash inflow $ 30,00,000 $ 50,000 $ 29,50,000 $ 11,80,000 $ 17,70,000 0.4081 $ 7,22,303
7 Loan repayment -$ 10,00,000                    -   -$ 10,00,000                          -   -$ 10,00,000 0.4081 -$ 4,08,081
Net Present Value -$ 17,38,268

Related Solutions

Roger has a levered cost of equity of 0.12. He is thinking of investing in a...
Roger has a levered cost of equity of 0.12. He is thinking of investing in a project with upfront costs of $8 million, which pays $2 million per year for the next 8 years. He is going to borrow $4 million to offset the startup costs at a rate of 0.05. His tax rate is 0.3. He will repay this loan at the end of the project. What is the NPV of this project, using the FTE method? You Answered...
Roger has a levered cost of equity of 0.17. He is thinking of investing in a...
Roger has a levered cost of equity of 0.17. He is thinking of investing in a project with upfront costs of $8 million, which pays $2 million per year for the next 8 years. He is going to borrow $4 million to offset the startup costs at a rate of 0.05. His tax rate is 0.4. He will repay this loan at the end of the project. What is the NPV of this project, using the FTE method?
can someone show the work to this question Roger has a levered cost of equity of...
can someone show the work to this question Roger has a levered cost of equity of 0.18. He is thinking of investing in a project with upfront costs of $8 million, which pays $1 million per year for the next 8 years. He is going to borrow $2 million to offset the startup costs at a rate of 0.08. His tax rate is 0.3. He will repay this loan at the end of the project. What is the NPV of...
Frankenstein Bicycles has an unlevered cost of equity of 0.15. Their bonds are worth 435,721 and...
Frankenstein Bicycles has an unlevered cost of equity of 0.15. Their bonds are worth 435,721 and their equity is worth 323,527. The debt rate is 0.02 and their tax rate is 0.22. What is Frankenstein's cost of levered equity?
Professor Nickel is thinking of investing in two stocks: A and B. He has obtained data...
Professor Nickel is thinking of investing in two stocks: A and B. He has obtained data regarding the closing prices of these stocks on n = five days. Professor Nickel has calculated for this data that Sxx = 236.8, Sxy = -282.4, and error variance = 18.81. Day Number --- Stock A price/share (x) --- Stock B price/share (y) 1 --- 91 --- 52 2 --- 85 --- 59 3 --- 75 --- 68 4 --- 72 --- 75 5...
You are opening a landscaping business, and wish to estimate your levered cost of equity. Beatrice's...
You are opening a landscaping business, and wish to estimate your levered cost of equity. Beatrice's Yard Maintenance has an equity beta of 1.3, and a D/E ration of 0.8. If the riskless rate is 0.04, the expected return on the S&P500 is 0.14, and your firm will have a D/E ratio of 1, what would your firm's levered cost of equity be if the tax rate is 0.31? Please give your answer in the form of a decimal to...
You are opening a landscaping business, and wish to estimate your levered cost of equity. Beatrice's...
You are opening a landscaping business, and wish to estimate your levered cost of equity. Beatrice's Yard Maintenance has an equity beta of 1.5, and a D/E ration of 0.7. If the riskless rate is 0.04, the expected return on the S&P500 is 0.16, and your firm will have a D/E ratio of 1, what would your firm's levered cost of equity be if the tax rate is 0.28? Please give your answer in the form of a decimal to...
You are opening a landscaping business, and wish to estimate your levered cost of equity. Beatrice's...
You are opening a landscaping business, and wish to estimate your levered cost of equity. Beatrice's Yard Maintenance has an equity beta of 1.2, and a D/E ration of 1.1. If the riskless rate is 0.05, the expected return on the S&P500 is 0.11, and your firm will have a D/E ratio of 1, what would your firm's levered cost of equity be if the tax rate is 0.23? Please give your answer in the form of a decimal to...
You are opening a landscaping business, and wish to estimate your levered cost of equity. Beatrice's...
You are opening a landscaping business, and wish to estimate your levered cost of equity. Beatrice's Yard Maintenance has an equity beta of 1.6, and a D/E ration of 1.0. If the riskless rate is 0.03, the expected return on the S&P500 is 0.14, and your firm will have a D/E ratio of 1, what would your firm's levered cost of equity be if the tax rate is 0.29? Please give your answer in the form of a decimal to...
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...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT