Calculate the weighted average cost, Financial Management

Assignment Help:

XYZ Energy Solutions plc (XYZ) has spent €12m designing and developing a new generation of domestic air source heat pumps. These new domestic heat pumps can easily be fitted to existing wet heating systems and will reduce household heating bills significantly. This is XYZ's first venture into the domestic market. It will continue to manufacture its larger commercial models of air and ground source heat pumps. This new generation of air source heat pumps is expected to have a production life of 4 years. The finance director is busy arranging a new debt facility for XYZ and has asked you to prepare an investment appraisal report to present to the next board meeting, which will make a recommendation to the directors on whether to proceed with the project.

XYZ already owns a vacant site adjacent to their existing factory worth €4m. The new factory would be built on this site. Initial investment in plant and equipment would be €90m. XYZ charges depreciation on a straight line basis over the useful life of assets. The residual value of the plant and equipment at the end of the project is expected to be €10m. The annual depreciation charge would therefore be €20m. The project will also require additional working capital of €8m for the life of the project. It is expected that only 75% of the working capital investment will be recovered at the end of the project.

Currently, net investment in plant and equipment is eligible for capital allowances on a straight line basis over 4 years. The applicable corporate tax rate is 28%. Capital allowances are paid in the same year that they are claimed. However, taxes on profits and gains on assets qualifying for capital allowances are paid one year in arrears.

XYZ expects to sell 13,000 pumps in the first year at a unit price of €4,000, with this level of sales and the sales price staying the same in future years. XYZ will incur additional annual administration costs of €3m. Each year other total annual operating costs will be €12m.
It is the current government's policy to encourage the use of energy efficient devices. The government is proposing that consumers installing energy efficient devices in their homes will be eligible for grant aid.

XYZ's shares are currently listed on the London stock exchange, where they currently trade at £2.50 ( =...Euro)with an equity beta of 1.6. The expected equity risk premium is 10% and risk-free rate is 4%. XYZ currently has a market debt to equity ratio (D/(D+E)) of 25%. XYZ has sufficient resources available to fund this new project from current facilities. The current average before tax cost of borrowing for the company is 6%. Currently inflation is 2.5% per annum and is likely to remain so over the life of the project.

Required

(a) Calculate the weighted average cost of capital (WACC) for XYZ. [(6 marks)]

(b) Carry out a discounted cash flow analysis of the project based on the information given and calculate the net present value (NPV) of the project.

Give the Finance Director a clear decision whether you think he should recommend XYZ to proceed with the project. Briefly explain the reasoning behind your decision.

Also mention any reasons for excluding any of the information given above and explain any additional assumptions you have made while making your calculations.

(c) XYZ is in the process of negotiating a new debt facility. This will provide XYZ with additional funds for a whole new series of projects and product upgrades. The new capital structure will result in XYZ's market debt to equity ratio (D/(D+E)) increasing to 50%. As a consequence of the increased gearing, the before tax cost of debt will increase to 8%. The increased gearing will also change the equity market's perception of risk at XYZ. Calculate the new WACC for XYZ. Recalculate your NPV for the project.

Does this change your previous recommendation? Explain your reasoning behind any change you may wish to make to your previous recommendation.


Related Discussions:- Calculate the weighted average cost

Evaluate the under-pricing or over-pricing, Assume that you work with a lar...

Assume that you work with a large financial consulting firm. You are one of the junior financial consultants there specializing in IPO issue. A team of foreign investors has recent

Callability, It is a feature that allows the issuer to redeem its bon...

It is a feature that allows the issuer to redeem its bonds before maturity. Almost all convertible bonds come with this feature. Due to this feature, bonds carry

Rejecting proposed projects when using net present value, What is the decis...

What is the decision rule for accepting or rejecting proposed projects when using net present value? When going with the net present value decision rule any project with a net

Measuring interest rate risk , Investors are always interested in est...

Investors are always interested in estimating the price sensitivity of a bond to change in market interest rates. Let us study how prices change both in terms of

What is the deferred tax asset or liability at the end yr, AB Corp expensed...

AB Corp expensed on the financial stmt $2,000,000 for depreciation expense during the year using straight line depreciation and deducted $3,000,000 of depreciation on the tax retur

Display profit diagrams for long stock and for short stock, Question: (...

Question: (a) A stock currently sells for $80 and a put option with an exercise price of $80 currently sells for $2. Find the percentage gain to an investor in the common stock

Public finance, suppose perfect competition prevails in the market for hote...

suppose perfect competition prevails in the market for hotel rooms. the current market equilibrium price of a stanar hotel room is 100 per night

Valuing a putable bond using binomial model, In a putable bond, the b...

In a putable bond, the bondholder has the right to force the issuer to pay off the bond prior to the maturity date. Let us consider the previous example with the

Determine profit for the year, The assets and liabilities of S Harrison as ...

The assets and liabilities of S Harrison as at 30 June 2012 are: On 1 July 2011 when the business commenced, Harrison owed $58,000 on the land and buildings and $1,200 on

Capital structure, name the concept which increases the return on equity sh...

name the concept which increases the return on equity shares by changing the capital structure of the co.

Write Your Message!

Captcha
Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd