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

Periodic inventory system, Analyse the limitations of using a periodic inve...

Analyse the limitations of using a periodic inventory system and provide examples to support your view. essay type

What do you mean by re - organization, Q. What do you mean by Re - organiza...

Q. What do you mean by Re - organization? Reorganization - This is a change in businesses capital arrangements. If for a CORPORATION there are 7 statutory options for reorganiz

Create multiple portfolios standard and poor mid cap, In this project you w...

In this project you will use your many skills to create multiple portfolios, using the Standard and Poor's Mid Cap 400 as your dataset. First, construct an index fund using a st

Estimate the montly sales budget, Your friend Peter is planning to set up a...

Your friend Peter is planning to set up a new business which will manufacture and sell wooden tables. The parts that make up the table consist of a wooden table top measuring 1m by

Determine income statement and balance sheet, Prepare an Excel spreads...

Prepare an Excel spreadsheet containing the following: - Construct the next five-year pro-forma statements (income statement and balance sheet). - Estimate annual F

Investment with ex. div. quotation-executorship laws, Investment with ex. d...

Investment with ex. div. quotation Investment with ex. div. quotation will be debited to the investment account at its ex. div. value. The full impending dividend will also

MBA 2nd semester assigenment, Considering the following information, what i...

Considering the following information, what is the price of the share as per Gordon’s Model? Details of the Company Net sales Rs.120 lakhs Net profit margin 12.5% Outstanding prefe

Net streams of payments, Swap - Financial contract in which 2 parties agree...

Swap - Financial contract in which 2 parties agree to exchange net streams of payments over a specified period. Payments are normally determined by applying different indices (for

Prepare partial income statement through fifo and lifo , Prepare Partial In...

Prepare Partial Income Statement through FIFO, And LIFO Methods The records of XYZ Restaurant Supply include the following accounts for cases of coffee cups at December 31 of t

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