Question

In: Finance

Firm ABC’s projected cash flows are as follows Year 1 2 3 4 and 4+ CF...

Firm ABC’s projected cash flows are as follows

Year	1	2	3	4 and 4+
CF	3,000	5,000	8,000	Grow at g = 1% forever

We can choose one of the following two capital structure plans:

	Debt	Equity
Plan A	20%	80%
Plan B	50%	50%
Plan C	70%	30%

The cost of debt are as follows

	Debt	Cost of debt
Plan A	20%	risk-free rate + 0.5%
Plan B	50%	risk-free rate + 1%
Plan C	70%	risk-free rate + 3%

The firm’s unlevered beta is 0.8, tax rate is 40%. Market return is 9%.

To calculate risk-free rate, we have the following information.

The 10-year Treasury bond with par value $100, annual coupon rate 3.125%, 10-year to maturity, is selling at $90.

What is the highest possible firm value?

	a	117,613.91
	b	121,494.40
	c	139,027.85
	d	129,035.03

Solutions

Expert Solution

Answer:

Correct answer is:

d	129,035.03

Explanation:

Calculation of risk free rate:

Treasury bond Par value = $100

Annual coupon = 100 * 3.125% = $3.125

Price = $90

Time to maturity = 10 years

Hence: Yield

= RATE (nper, pmt, pv,fv, type)

= RATE (10, 3.125, -90, 100, 0)

= 4.38%

Levered beta:

B_L = B_U * [1 + ((1 - Tax Rate) x Debt/Equity)]

Cost of equity = Risk free rate + Beta * (Market Return - Risk free rate)

Tax Rate = 40%

Calculation of Levered beta and cost of Equity:

Calculation of WACC:

Calculation of firm value at 3 different WACCs:

Out of 3 values highest value is $129,035.03

Hence option d is correct and other options are incorrect.

jeff jeffy answered 11 months ago

Next > < Previous

Related Solutions

A firm has projected free cash flows of $175,000 for Year 1, $200,000 for Year 2,...

A firm has projected free cash flows of $175,000 for Year 1, $200,000 for Year 2, and 225,000 for Year 3, $250,000 for Year 4, and 300,000 for Year 5. The projected terminal value at the end of Year 5 is $600,000. The firm's Weighted Average cost of Capital (WACC) is 10.5%. Microsoft® Excel® document to determine the Discounted Cash Flow (DCF) value of the firm based on the information provided above. Show calculations.

You have 3 projects with the following cash flows: Year 0 1 2 3 4 Project...

You have 3 projects with the following cash flows: Year 0 1 2 3 4 Project 1 -$ 152 $22 $39 $58 $82 Project 2 −826 0 0 7,010 −6,506 Project 3 21 41 61 80 −247 a. For which of these projects is the IRR rule reliable? b. Estimate the IRR for each project (to the nearest1%). c. What is the NPV of each project if the cost of capital is 5%?20 %50%? a. For which of these...

You have 3 projects with the following cash flows: Year 0 1 2 3 4 Project...

You have 3 projects with the following cash flows: Year 0 1 2 3 4 Project 1 −$151 $ 21 $ 39 $ 59 $ 80 Project 2 −824 00 00 6,999 −6,501 Project 3 2020 40 62 81 −245 a. For which of these projects is the IRR rule reliable? b. Estimate the IRR for each project (to the nearest 1%). c. What is the NPV of each project if the cost of capital is 5%? 20%? 50%? a....

Assume the company’s sales of trapdoors and cash flows in China is projected as follows for...

Assume the company’s sales of trapdoors and cash flows in China is projected as follows for the coming year. The spot rate is $0.13/¥. Units Price Total Sales 10000 ¥1,750.00 ¥17,500,000.00 Variable costs - Imported from US at $50 10000 ¥384.62 ¥3,846,153.85 Variable costs - Local component 10000 ¥500.00 ¥5,000,000.00 Fixed Costs ¥350,000.00 Depreciation ¥400,000.00 Profits before taxes ¥7,903,846.15 Taxes 35%% ¥2,766,346.15 Net profit after taxes ¥5,137,500.00 Add back depreciation ¥400,000.00 Cash Flows ¥5,537,500.00 Net profit in US dollars Spot...

Consider the following cash flows: Year 0 1 2 3 4 5 6 Cash Flow -$10,000...

Consider the following cash flows: Year 0 1 2 3 4 5 6 Cash Flow -$10,000 $2,200 $3,300 $2,500 $2,500 $2,300 $2,100 A. Payback The company requires all projects to payback within 3 years. Calculate the payback period. Should it be accepted or rejected? B. Discounted Payback Calculate the discounted payback using a discount rate of 10%. Should it be accepted or rejected? C. IRR Calculate the IRR for this project. Should it be accepted or rejected? D. NPV Calculate...

The projected net cash flows for a project are (in $thousands): Year Year 0 Year 1...

The projected net cash flows for a project are (in $thousands): Year Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 $(350) $40 $100 $210 $260 $160 Assuming the initial investment is depreciated over the life of the project, the accounting rate of return for the project is Select one: a. 40% b. 25% c. 48% d. 33%

Consider cash flows for projects A and B Year: 0, 1, 2, 3, 4, 5 Project...

Consider cash flows for projects A and B Year: 0, 1, 2, 3, 4, 5 Project A: -$1000, 375, 375, 375, 375,-100 Project B: -$1000, 900, 700, 500, -200, 200 The cost of capital for both projects is 10% 1. Find the NPV and MIRR of projects A and B. If project A and B are mutually exclusive. 2. Find the crossover rate for projects A and B. 3. What is the profitability index for projects A and B? How...

Projects A and B have the following cash flows respectively: Year 0 1 2 3 4...

Projects A and B have the following cash flows respectively: Year 0 1 2 3 4 CFA −$2,050 $750 $760 $770 $780 CFB −$4,300 $1,500 $1,518 $1,536 $1,554 Both projects have a required return of 10.25%. What are NPV and IRR of the two projects? If project A and B are mutually exclusive, what is your decision with regard to accepting vs. rejecting each project? Why? What is the crossover rate?

Use these cash flows to answer the following questions: Year 0 1 2 3 4 5...

Use these cash flows to answer the following questions: Year 0 1 2 3 4 5 6 A (4,000) 800 1,400 1,300 1,200 1,100 1,000 B (2,000) 700 1,300 1,200 0 0 0 a. Calculate the NPV for projects A and B using a 20 percent discount rate (write the calculate keys that you use to get the answer). b Calculate the Equivalent Annual Annuity (EAA) for projects A and B using a 20 percent discount rate (write the calculate...

Considering the following projects. Project Year 0 1 2 3 4 A Cash flows -$100...

Considering the following projects. Project Year 0 1 2 3 4 A Cash flows -$100 $35 $35 $35 $35 B Cash flows -$100 $60 $50 $40 $30 If project B is risker than project A, in which project A has WACC = 6.00% while project B has WACC = 8.50%. If these two projects are mutually exclusive, which project should the company accept? Compute: NPV, IRR, MIRR, payback, and discounted payback period for each project. # please with details.

Subjects