Determine npv and expected market return, Financial Accounting

Assignment Help:

Using CAPM's formula,

Return on equity = Risk-free rate + Beta*(Expected market return - risk-free rate)

With the given information,

Return on equity = 1% + 0.55*(8% - 1%) = 4.85%

Hence UCD's expected return on the projected investment is 4.85%. With this and the given information, the NPV of the investment can be determined as follows.

Year

0

1

2

3

4

5

Net cash flow

-$5,000,000.00

$200,000.00

$900,000.00

$1,500,000.00

$1,700,000.00

$2,000,000.00

PVIF @ 4.85%

1

0.9537

0.9096

0.8676

0.8274

0.7891

PV of cash flows

-$5,000,000.00

$190,748.69

$818,663.90

$1,301,325.54

$1,406,614.80

$1,578,293.70

NPV

$295,646.63

 

 

 

 

 

The NPV of the expansion project has been determined to be $295,646.63. Since this is positive and above zero, UCDV should undertake the project, according to the NPV criteria. If UCDV's beta were 1.5 instead of 0.55, the expected return on the investment would be higher and the NPV of the investment will be below zero. Hence the project should not be undertaken by UCDV. This is illustrated below.

 Return on equity = 1% + 1.5*(8% - 1%) = 11. 5%

Year

0

1

2

3

4

5

Net cash flow

-$5,000,000.00

$200,000.00

$900,000.00

$1,500,000.00

$1,700,000.00

$2,000,000.00

PVIF @ 11.5%

1

0.8969

0.8044

0.7214

0.6470

0.5803

PV of cash flows

-$5,000,000.00

$179,372.20

$723,923.67

$1,082,098.16

$1,099,890.50

$1,160,528.10

NPV

-$754,187.38

 

 

 

 

 

Hence the expansion project should be rejected by UCDV if beta was 1.5.


Related Discussions:- Determine npv and expected market return

Balance sheet and income statement, The balance sheet and income statement ...

The balance sheet and income statement for Bingle Ltd is presented to you as follows: Balance Sheet Extract as at 30 June 2012 with comparatives

Determine the npv and annual savings, Joe has two children, Sydney age 5 a...

Joe has two children, Sydney age 5 and William age 2, that he wants to provide for their education funding.  Currently, tuition is $10,000 per year and tuition inflation is 6%.  Jo

Adjusting entries, Adjusting Entries Clapton Guitar Company entered into th...

Adjusting Entries Clapton Guitar Company entered into the following transactions during 2013. [The transactions were properly recorded in permanent (balance sheet) accounts unless

Adjudication order-adjudication of debtor, Adjudication order The court...

Adjudication order The court may adjudge the debtor bankrupt on the application of the O.R. or any creditor in the following cases: If the creditors so resolve at their first

Calculate free cash flow to equity, (a)  In order to obtain free cash flow...

(a)  In order to obtain free cash flow to equity (FCFE), the two adjustments that Shaar must make to cash flow from operations (CFO) are  i.   CFO does not consider the inves

Calculate the profits for investments, Both a call and a put currently are ...

Both a call and a put currently are traded on stock XYZ; both have strike prices of $50 and expirations of 6 months.  What will be the profit to an investor who buys the call for $

#Fair Value is like throwing gasoline on a fire, Ask question #what are the...

Ask question #what are the additional budens to the investor reuling from the mixed attribute model?

Fast - slow and non moving analysis, FSN Analysis: In this method inven...

FSN Analysis: In this method inventory items are classified as per the usage/consumption pattern. They are categorizing as: Fast Moving (F) items are stored in huge quant

System x is judged to have high risk, Allied Managed Care Company is evalua...

Allied Managed Care Company is evaluating two different computer systems for handling provider claims. There are no incremental revenues attached to the projects, so the decision

Calculate profit and loss, On 1 January 2008, a young artist called Michela...

On 1 January 2008, a young artist called Michelangelo signed a contract with a charity named Art Angels, which supports young artists to do large projects. The agreement requires M

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