Question

In: Finance

Waterdeep Adventure Travel has an unlevered cost of equity of 11.2%, and a cost of debt...

Waterdeep Adventure Travel has an unlevered cost of equity of 11.2%, and a cost of debt of 6.9%. Their tax rate is 35%, and they maintain a capital structure of 39% debt and the rest equity. They are considering giving cave exploration tours to their menu of adventure vacations. Buying the needed equipment would cost $68,080, and would bring in $38,285 one year from today, and $84,455 two years from today. What is the NPV of this project, using the WACC method, if they invest today?

Solutions

Expert Solution

The following data is provided:

Unlevered cost of equity=>= 11.2%

Cost of Debt=> = 6.9%

Tax Rate=>= 35%

Debt Equity Ratio =>= 39%

Equipment Cost= $68,080

Cash inflow after Year 1=$38,285

Cash inflow after Year 2= $84,455

We know from the Modigilani Miller theorem that,

Where,

  • is the required rate of return on equity, or cost of levered equity
  • is the company cost of equity capital with no leverage (unlevered cost of equity).
  • is the required rate of return on borrowings, or cost of debt.
  • is the debt-to-equity ratio.
  • is the tax rate.

Now, Substituting the given values we get:

= 0.112+0.39(0.112-0.069)(1-0.35)=>12.29%

Therefore,

Weighted Average Cost Of Capital(WACC)= %of equity*+%of Debt*

=0.61*12.29%+0.39*6.9%

=10.19%

WACC is considered as the discounting rate for calculating NPV.

Present Value of Cash Inflow at the end of year 1=$38,285/1.1019=$34,744.53

Present Value of Cash Inflow at the end of year 2= $84,455/(1.1019*1.1019)=$69,557.03

NPV= PV of Cash Inflow- Cash Outflow=$(34,744.53+69,557.03)-$68,080=$36,221.56(Answer)

N.B It is assumed that,

1)After tax Cost of debt is provided.

2)After Tax Cash Inflows are provided.


Related Solutions

Waterdeep Adventure Travel has an unlevered cost of equity of13.4%, and a cost of debt...
Waterdeep Adventure Travel has an unlevered cost of equity of 13.4%, and a cost of debt of 7.8%. Their tax rate is 22%, and they maintain a capital structure of 33% debt and the rest equity. They are considering giving cave exploration tours to their menu of adventure vacations. Buying the needed equipment would cost $72,317, and would bring in $28,952 one year from today, and $81,488 two years from today. What is the NPV of this project, using the...
Waterdeep Adventure Travel has an unlevered cost of equity of 19.5%, and a cost of debt...
Waterdeep Adventure Travel has an unlevered cost of equity of 19.5%, and a cost of debt of 6.1%. Their tax rate is 36%, and they maintain a capital structure of 58% debt and the rest equity. They are considering giving cave exploration tours to their menu of adventure vacations. Buying the needed equipment would cost $50,902, and would bring in $34,127 one year from today, and $86,583 two years from today. What is the NPV of this project, using the...
Unlevered Cost of Equity Elliott's Cross Country Transportation Services has a capital structure with 30% debt...
Unlevered Cost of Equity Elliott's Cross Country Transportation Services has a capital structure with 30% debt at an 8% interest rate. Its beta is 1.5, the risk-free rate is 4%, and the market risk premium is 9%. Elliott's combined federal-plus-state tax rate is 25%. What is Elliott's cost of equity? Do not round intermediate calculations. Round your answer to two decimal places.   %_____ What is its weighted average cost of capital? Do not round intermediate calculations. Round your answer to...
Frankenstein Bicycles has an unlevered cost of equity of 0.21. Their bonds are worth 472,341 and...
Frankenstein Bicycles has an unlevered cost of equity of 0.21. Their bonds are worth 472,341 and their equity is worth 446,790. The debt rate is 0.02 and their tax rate is 0.40. What is Frankenstein's cost of levered equity?
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?
Bluegrass Mint Company has a debt-equity ratio of .25. The required return on the company’s unlevered...
Bluegrass Mint Company has a debt-equity ratio of .25. The required return on the company’s unlevered equity is 13.1 percent and the pretax cost of the firm’s debt is 6.9 percent. Sales revenue for the company is expected to remain stable indefinitely at last year’s level of $20,000,000. Variable costs amount to 65 percent of sales. The tax rate is 24 percent and the company distributes all its earnings as dividends at the end of each year. a. If the...
Bluegrass Mint Company has a debt-equity ratio of .35. The required return on the company’s unlevered...
Bluegrass Mint Company has a debt-equity ratio of .35. The required return on the company’s unlevered equity is 13.6 percent and the pretax cost of the firm’s debt is 7.4 percent. Sales revenue for the company is expected to remain stable indefinitely at last year’s level of $20,500,000. Variable costs amount to 70 percent of sales. The tax rate is 24 percent and the company distributes all its earnings as dividends at the end of each year.    a. If...
Bluegrass Mint Company has a debt-equity ratio of .25. The required return on the company’s unlevered...
Bluegrass Mint Company has a debt-equity ratio of .25. The required return on the company’s unlevered equity is 12.5 percent and the pretax cost of the firm’s debt is 6.3 percent. Sales revenue for the company is expected to remain stable indefinitely at last year’s level of $19,400,000. Variable costs amount to 60 percent of sales. The tax rate is 23 percent and the company distributes all its earnings as dividends at the end of each year.    a. If...
Mojito Mint Company has a debt–equity ratio of .30. The required return on the company’s unlevered...
Mojito Mint Company has a debt–equity ratio of .30. The required return on the company’s unlevered equity is 13 percent, and the pretax cost of the firm’s debt is 7.8 percent. Sales revenue for the company is expected to remain stable indefinitely at last year’s level of $18,300,000. Variable costs amount to 60 percent of sales. The tax rate is 34 percent, and the company distributes all its earnings as dividends at the end of each year.    a. If...
Bluegrass Mint Company has a debt-equity ratio of .30. The required return on the company’s unlevered...
Bluegrass Mint Company has a debt-equity ratio of .30. The required return on the company’s unlevered equity is 13.2 percent and the pretax cost of the firm’s debt is 7 percent. Sales revenue for the company is expected to remain stable indefinitely at last year’s level of $20,100,000. Variable costs amount to 70 percent of sales. The tax rate is 25 percent and the company distributes all its earnings as dividends at the end of each year.    a. If...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT