Question

In: Finance

Company DEF needs advice regarding its investment decisions. Investment alternative A which the company is currently...

Company DEF needs advice regarding its investment decisions. Investment alternative A which the company is currently evaluating is a new machine with an initial outlay of $2,000,000, economic life of 4 years and no residual value. The machine will be related to an incremental annual revenue of $1,000,000 and incremental annual costs of $320,000. The machine will be depreciated on a straight-line basis.

Some time ago, DEF has issued bonds with total face value of $18,000,000 which pay annual coupons of 7.5% and have a maturity date in 9 years. The yield on comparable bonds in the market is 6%. DEF has a total of 4,200,000 outstanding shares with a current price of $4.21 each. The average return on the equity market index is 8.9% while the yield on government bonds is 3.2%. The company’s beta is 1.44. Furthermore, the company has 1,500,000 preference shares with a face value of $1, a coupon rate of 8% and current market price of $0.85 each. The company’s tax rate is 20%.

A. Calculate the company’s after-tax WACC.

B. Evaluate investment project A using the NPV and IRR methods of capital budgeting and provide an investment decision according to each of these criteria. Use the approximation method for calculating the IRR.

C. DEF is considering as a second alternative the project B with an initial outlay of $1,500,000 and incremental after-tax cash flows of $560,000, $460,000, $400,000, $320,000 and $300,000 for years 1 to 5, respectively. Project A and Project B are mutually exclusive. Which project should be chosen based on the constant chain of replacement assumption? Hint: Calculate the equivalent annual annuity (EAA).

Solutions

Expert Solution

A) Using financial calculator to calculate the present value

Inputs: N= 9

I/y= 6%

Pmt= 7.5% × 1,000 = 75

Fv= 1,000

Pv= compute

We get, present value of the bond as $1,102.03

Market value of bond = 1,102.03 × 18,000 = $19,836,540

After tax yield of bond = yield (1 - tax)

= 6% ( 1 - 0.20)

= 6% (0.80)

= 4.8%

Cost of equity = risk free rate + beta (market return - risk free rate)

= 3.2% + 1.44 (8.9% - 3.2%)

= 3.2% + 1.44 (5.7%)

= 3.2% + 8.21%

= 11.41%

Market Value of equity = 4,200,000 × 4.21 = $17,682,000

Cost of preference share = dividend / market price

= 0.08 / 0.85

= 0.0941 or 9.41%

Market value of preference share = 0.85 × 1,500,000 = 1,275,000

Total Investment = bond + equity + preference share

= 19,836,540 + 17,682,000 + 1,275,000

= $38,793,540

Weight of bond = 19,836,540 / 38,793,540 = 0.5113

Weight of equity = 17,682,000 / 38,793,540 = 0.4558

Weight of preference share = 1,275,000 / 38,793,540

= 0.0329

WACC= weight of debt × after tax cost of debt + weight of equity × cost of equity + weight of preference share × cost of preference share

= 0.5113 × 4.8% + 0.4558 × 11.41% + 0.0329 × 9.41%

= 2.45% + 5.2% + 0.31%

= 7.96%

B) cash inflow (year 1 to 4) = (sales - cost - depreciation) (1-tax) + Depreciation

= (1,000,000 - 320,000 - 500,000) (1 - 0.20) + 500,000

= (180,000) (0.80) + 500,000

= 144,000 + 500,000

= $644,000

Using financial calculator to find the NPV of project A

Inputs: C0= -2,000,000

C1= 644,000. Frequency= 4

I= 7.96%

Npv= compute

We get, Npv of the Project A as $134,910.20

IRR

Using financial calculator to calculate the IRR

Inputs: C0= -2,000,000

C1= 644,000. Frequency= 4

IRR= compute

We get, IRR of the project B as 10.953%

C) Using financial calculator to calculate the Npv

Inputs: C0= -1,500,000

C1= 560,000. Frequency= 1

C2= 460,000. Frequency= 1

C3= 400,000. Frequency= 1

C4= 320,000. Frequency= 1

C5= 300,000. Frequency= 1

I= 7.96%

We get, NPV of the project as $171,376.57

Equivalent Annual Annuity

Project A

Using financial calculator to calculate the EAA

Inputs: N= 4

I/y= 7.96%

Pv= -134,910.20

Fv= 0

Pmt= compute

We get, EAA as Project A as $40,695.94

Project B

Using financial calculator to calculate the EAA

Inputs: N= 5

I/y= 7.96%

Pv= -171,376.57

Fv= 0

Pmt= compute

We get, EAA as Project B as $42,877.13

If the projects are mutually exclusive, we should choose project B as it has higher EAA.


Related Solutions

Company DEF needs advice regarding its investment decisions. Investment alternative A which the company is currently...
Company DEF needs advice regarding its investment decisions. Investment alternative A which the company is currently evaluating is a new machine with an initial outlay of $2,000,000, economic life of 4 years and no residual value. The machine will be related to an incremental annual revenue of $1,000,000 and incremental annual costs of $320,000. The machine will be depreciated on a straight-line basis. Some time ago, DEF has issued bonds with total face value of $18,000,000 which pay annual coupons...
advice the management at company xyz regarding their pricing decisions in relation to a new product....
advice the management at company xyz regarding their pricing decisions in relation to a new product. Existing information is as follows: Direct materials $11 per unit; direct labor $3 per unit; variable manufacturing overhead $4 per unit; variable selling and administrative expenses $3 per unit; fixed manufacturing overhead expenses $60,000; and fixed selling and administrative expenses $80,000. There is an expectation that company will sell 30,000 units. Determine the unit product cost if the company uses an absorption costing approach...
Jill Co. is listed on the stock exchange and needs the advice of an expert regarding...
Jill Co. is listed on the stock exchange and needs the advice of an expert regarding their financial instruments. The co. management has therefore approached you to help them account for the following:  An interest free loan to an employee was given on January 1, 2011 by Jill Co., and it was decided that it will be paid back on December 31, 2012. The market rate on an equivalent loan was 5%.  Jill Co. is in the expansion...
A UK company is opening a store in the US and needs 390$ investment. Currently exchange...
A UK company is opening a store in the US and needs 390$ investment. Currently exchange rate in the UK is 8.5% and Exchange Rate is 1.6 $/£. Company wants to avoid exchange rate exposure by raising loan from the US. In order to get a favorable term from the US banks, UK company enters a swap with a US firm which also needs financing in UK. According to terms, US company raised 390$ financing from a US bank at...
At least two alternative investment decisions A and B refer to a ten-year investment horizon. Option...
At least two alternative investment decisions A and B refer to a ten-year investment horizon. Option A has an initial investment cost of 100,000 Euros, annual maintenance costs of 10,000 Euros and expected annual revenue of 25,000 Euros, and there is a resale value of 20,000 Euros at the end of 10 years. Solution B will require an initial investment of 120,000 Euros, will have an annual maintenance cost of 20,000 Euros and an expected annual revenue of 35,000 Euros,...
You have been approached by one of your clients to give him an investment advice regarding...
You have been approached by one of your clients to give him an investment advice regarding his investment portfolios. He has divided equally his RM500k into two investment portfolios: A and B for five (5) years period. The expected future net cash flows are given in percentage as shown in the table below. Year Investment A (RM) Investment B (RM) 0 Initial Capital (250,000) Initial Capital (250,000) 1 40% 42% 2 32% 34% 3 28% 16% 4 16% 24% 5...
Television advertisers base their investment decisions regarding the promotion of their products and services on demographic...
Television advertisers base their investment decisions regarding the promotion of their products and services on demographic information about television viewers. The age of the viewers is a key factor in their process. The following table shows the number of hours that a random sample of individuals watched television during the week. The individuals are grouped according to their ages. Minitab is required. You will need to enter the data into Minitab. Age Group 18-24 25-34 35-49 50-64 49 41 44...
(b) Company X is currently making its capital budgeting decisions for the upcoming year. Among the...
(b) Company X is currently making its capital budgeting decisions for the upcoming year. Among the projects they are considering, are two equipment: Equipment A and equipment AA. Equipment A costs $50,000 but will produce expected after-tax cash inflows of $30,000 at the end of each of the next 2 years. Equipment AA also costs $50,000 but will produce expected after tax cash inflows of $16,500 at the end of each of the next 4 years. Both projects have a...
The company is currently focusing to expand its business units therefore it needs extra funds to...
The company is currently focusing to expand its business units therefore it needs extra funds to purchase new assets. The company has already issued both preferred and common stock in the market. company is able to sell 18% preferred stock issue at Rs.100 par value and the required rate of return on this investment is 15%. However the demand of company’s Common stock is increasing day by day in the market. The Company’s financial highlights show that it has announced...
The company is currently focusing to expand its business units therefore it needs extra funds to...
The company is currently focusing to expand its business units therefore it needs extra funds to purchase new assets. The company has already issued both preferred and common stock in the market. company is able to sell 18% preferred stock issue at Rs.100 par value and the required rate of return on this investment is 15%. However the demand of company’s Common stock is increasing day by day in the market. The Company’s financial highlights show that it has announced...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT