Compute the npv for project

Assignment Help Financial Management
Reference no: EM131707

You are interested in proposing a new venture to the management of your company. Pertinent financial information is given below.


Cash 2,000,000

Accounts Payable and Accruals 18,000,000

Accounts Receivable 28,000,000

Notes Payable 40,000,000

Inventories 42,000,000

Long-Term Debt 60,000,000

Preferred Stock 10,000,000

Net Fixed Assets 133,000,000

Common Equity 77,000,000

Total Assets 205,000,000

Total Claims 205,000,000

Last year's sales were $225,000,000.

• The company has 60,000 bonds with a 30-year life outstanding, with 15 years until maturity. The bonds carry a 10 percent semi-annual coupon, and are currently selling for $874.78.

• You also have 100,000 shares of $100 par, 9% dividend perpetual preferred stock outstanding. The current market price is $90.00. Any new issues of preferred stock would incur a $3.00 per share flotation cost.

• The company has 10 million shares of common stock outstanding with a currently price of $14.00 per share. The stock exhibits a constant growth rate of 10 percent. The last dividend (D0) was $.80. New stock could be sold with flotation costs, including market pressure, of 15 percent.

• The risk-free rate is currently 6 percent, and the rate of return on the stock market as a whole is 14 percent. Your stock's beta is 1.22.

• Stockholders require a risk premium of 5 percent above the return on the firms bonds.

• The firm expects to have additional retained earnings of $10 million in the coming year, and expects depreciation expenses of $35 million.

Your firm does not use notes payable for long-term financing.

• The firm considers its current market value capital structure to be optimal, and wishes to maintain that structure. (Hint: Examine the market value of the firm's capital structure, rather than its book value.)

The firm is currently using its assets at capacity.

• The firm's management requires a 2 percent adjustment to the cost of capital for risky projects.

Your firm's federal + state marginal tax rate is 40%.
• Your firm's dividend payout ratio is 50 percent, and net profit margin was 8.89 percent.

• The firm has the following investment opportunities currently available in addition to the venture that you are proposing:

Project Cost IRR
A 10,000,000 20%
B 20,000,000 18%
C 15,000,000 14%
D 30,000,000 12%
E 25,000,000 10%

Your venture would consist of a new product introduction (You should label your venture as Project I, for "introduction"). You estimate that your product will have a six-year life span, and the equipment used to manufacture the project falls into the MACRS 5-year class. Your venture would require a capital investment of $15,000,000 in equipment, plus $2,000,000 in installation costs. The venture would also result in an increase in accounts receivable and inventories of $4,000,000. At the end of the six-year life span of the venture, you estimate that the equipment could be sold at a $4,000,000 salvage value.

Your venture, which management considers fairly risky, would increase fixed costs by a constant $1,000,000 per year, while the variable costs of the venture would equal 30 percent of revenues. You are projecting that revenues generated by the project would equal $5,000,000 in year 1, $10,000,000 in year 2, $14,000,000 in year 3, $16,000,000 in year 4, $12,000,000 in year 5, and $8,000,000 in year 6.

The following list of steps provides a structure that you should use in analyzing your new venture.

Note: Carry all final calculations to two decimal places.

1. Find the costs of the individual capital components (16 points):
a. long-term debt
b. preferred stock
c. retained earnings (avg. of CAPM, DCF, & bond yield + risk premium approaches)
d. new common stock

2. Evaluate the value of the long-term elements of the capital structure, and determine the target percentages for the optimal capital structure.  Carry weights to 4 decimal plances.

3. Evaluate the retained earnings break point.

4. Draw the MCCF schedule, including depreciation-generated funds in the schedule.

5. Evaluate the Year 9 investment for Project I.

6. Evaluate the annual operating cash flows for years 1-6 of the project.

7.. Evaluate the additional non-operating cash flow at the end of year 6.

8. Draw a timeline that summarizes all of the cash flows for your venture

9. Evaluate the IRR and payback period for Project I

10. Draw the IOS schedule including Project I along with Projects A-F

11. Evaluate your firm's cost of capital

12. Show which projects should be accepted based on your MCC and IOS schedules and why?

13. Evaluate the NPV for Project I at the risk-adjusted cost of capital for the project.  Should management adopt this project based on your analysis? Describe Would your answer be different if the project were determined to be of average risk?

Reference no: EM131707

Questions Cloud

Administrative and clinical ethics issues : Write a case that is based on personal or professional experience that contains administrative and clinical ethics issues.
The capital structure of campbell company : The capital structure of Campbell Company Long-Term debt, with an incremental borrowing rate of 8%
What is the yield to maturity on the bond : What is the yield to maturity on the bond?
Determine the probability without replacement : Determine the probability without replacement
Compute the npv for project : Compute the NPV for Project
Filtering and summarizing data : Filtering and Summarizing Data
Identify and describe the organizational authentication : Identify and describe the organizational authentication technology and network security issues
Health economics assignment : Health economic theory and practice
Evaluate the correlation coefficient : Evaluate the correlation coefficient.


Write a Review


Financial Management Questions & Answers

  Runge-kutta method

Use Runge-Kutta method to answer the solution.

  Compute the cost of equity financing

This assignment shows how to Compute the cost of equity financing and aslo Compute the Weighted Average Cost of Capital.

  Describe vernons product life-cycle theory of fdi

Describe Vernon's product life-cycle theory of FDI

  Draw up balance sheet and income statement

Draw up balance sheet and income statement.

  Personal financial management

How much will you have left over each half year if you adopt the latter course of action?

  Determine the constant growth rate in dividends

Arbitrage Financial is offering two possible investments with the same level of risk.

  Complute the capital asset pricing model

Compute the CAPM-β of the portfolio with respect to the market

  A synthesis of contemporary market orientation perspectives

A synthesis of contemporary market orientation perspectives

  Long-term financing needed

How much new long-term debt financing will be needed.

  Determine operational expenditures

Organisations' behaviour is guided by financial data. In the short term, such data will help determine operational expenditures; in the long term, historical data may help generate forecasts aimed at determining strategic plans. In both instances.

  General business issues

Advice for Dealing with Business Problems

  Prepare a balanced scorecard

Explore the need for organisations to calculate and manage performance against objectives, as well as the potential effectiveness of tools such as Balanced Scorecards and Strategy Maps as aids in this cause.

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