Appropriate discount rate for healthy bottled water project

Assignment Help Financial Management

Reference no: EM131501015

Cascade Water Company (CWC) currently has 30,000,000 shares of common stock outstanding that trade at a price of $42 per share. CWC also has 500,000 bonds outstanding that currently trade at$923.38 each. CWC has no preferred stock outstanding and has an equity beta of 2.639. The risk-free rate is 3.5%, and the market is expected to return 12.52%. The firm's bonds have a 20-year life, a $1,000 par value, a 10% coupon rate and pay interest semi-annually. CWC is considering adding to its product mix healthy bottled water geared toward children. The initial outlay for the project is expected to be$3,000,000, which will be depreciated using the straight-line method to a zero salvage value, and sales are expected to be 1,250,000 units per year at a price of $1.25 per unit. Variable costs are estimated to be $0.24 per unit, and fixed costs of the project are estimated at $200,000 per year. The project is expected to have a 3-year life and a terminal value (excluding the operating cash flows in year 3) of $500,000. CWC has a 34% marginal tax rate. For the purposes of this project, working capital effects will be ignored. Bottled water targeted at children is expected to have different risk characteristics from the firm's current products. Therefore, CWC has decided to use the pure play approach to evaluate this project. After researching the market, CWC managed to find two pure play firms. The specifics for those two firms are: Firm Equity Beta D/E Tax Rate Fruity Water 1.72 0.43 34% Ladybug Drinks 1.84 0.35 36%.

1) Determine the current weighted average cost of capital for CWC.

2) Determine the appropriate discount rate for the healthy bottled water project.

3) Should the firm undertake the healthy bottled water project? As part of your analysis, include a sensitivity analysis for sales price, variable costs, fixed costs, and unit sales at (+/-) 10%, 20%, and 30% from the base case.

4) Also perform an analysis of the following two scenarios:

a. Best case: Selling 2,500,000 units at a price of $1.24 each, with variable production costs of $0.22 per unit.

b. Worst case: Selling 950,000 units at a price of $1.32 per unit, with variable production costs of $0.27 per unit.

Reference no: EM131501015

Questions Cloud

Review and critically discuss problem of deindustrialization : Review and critically discuss the problem of "deindustrialization." Your answer should be based on a review of the reading byChristopher Swope, "Smart Decline."

Cash flow amount to use initial investment in fixed assets : What is the proper cash flow amount to use as the initial investment in fixed assets when evaluating this project?

Construct a stem-and-leaf display : Construct a stem-and-leaf display for the data, using a leaf unit of 1.

Predictive and prescriptive studies : What are the differences between predictive and prescriptive studies in nursing research.

Appropriate discount rate for healthy bottled water project : Determine the current weighted average cost of capital for CWC. Determine the appropriate discount rate for the healthy bottled water project.

Find the probability that the seniors owe : Find the probability that the seniors owe between $2500 and $3821.

What is the best approach to generating sales : What is the best approach to generating sales and choose the approach that you believe will sell the most products.

What is the par value and current interest payment of tips : what is the par value and current interest payment of the TIPS

What is the estimated value of the common stock : Carlson Enterprises' common stock dividend is expected to grow at 2% per year. What is the estimated value of the common stock?

User Account

All Pages