ASSISTANCE WITH QUESTIONS 4, 5,6 AND 7 PLEASE A 5-year project will require an investment of $100 million. This comprises of plant and machinery worth $80 million and a net working capital of $20 million. The entire outlay will be incurred at the project’s commencement. Financing for the project has been arranged as follows: 80,000 new common shares are issued, the market price of which is $500 per share. These shares will offer a dividend of $4 per share in year 1, which is expected to grow at a rate of 9% per year for an indefinite tenure. Remaining funds are borrowed by issuing 5-year, 9% semi-annual bonds, each bond having a face value of $1,000. These bonds now have a market value of $1,150 each. At the end of 5 years, fixed assets will fetch a net salvage value of $30 million, whereas the net working capital will be liquidated at its book value. The project is expected to increase revenues of the firm by $120 million per year. Expenses, other than depreciation, interest and tax, will amount to $80 million per year. The firm is subject to a tax rate of 30% Plant and machinery will be depreciated at the rate of 25% per year as per the written-downvalue method. You are required to: 4. Determine the initial cash flow for the project. 5. Determine the earnings before taxes for years 1 through 5 6. Compute the OCF for years 1 through 5 7. Compute the Terminal cash flow. THESE ARE THE ANSWERS FOR QUESTIONS 1, 2 AND 3 THAT CAN BE USED TO COMPUTATE THE QUESTIONS FOR 4,5,6, AND 7 1. Cost of equity is 9.80% 2. Cost of Debt is 5.53% and After Tax Cost of Debt is 3.87% 3. WACC based on Market Value is 6.04% and WACC based on Book Values is 6.24%
ASSISTANCE WITH QUESTIONS 4, 5,6 AND 7 PLEASE
A 5-year project will require an investment of $100 million. This comprises of plant and
machinery worth $80 million and a net
be incurred at the project’s commencement.
Financing for the project has been arranged as follows:
80,000 new common shares are issued, the market price of which is $500 per share. These
shares will offer a dividend of $4 per share in year 1, which is expected to grow at a rate of 9%
per year for an indefinite tenure.
Remaining funds are borrowed by issuing 5-year, 9% semi-annual bonds, each bond having a
face value of $1,000. These bonds now have a market value of $1,150 each.
At the end of 5 years, fixed assets will fetch a net salvage value of $30 million, whereas the net
working capital will be liquidated at its book value.
The project is expected to increase revenues of the firm by $120 million per year. Expenses,
other than depreciation, interest and tax, will amount to $80 million per year. The firm is subject
to a tax rate of 30%
Plant and machinery will be
You are required to:
4. Determine the initial
5. Determine the earnings before taxes for years 1 through 5
6. Compute the OCF for years 1 through 5
7. Compute the Terminal cash flow.
1.
2. Cost of Debt is 5.53% and After Tax Cost of Debt is 3.87%
3. WACC based on Market Value is 6.04% and WACC based on Book Values is 6.24%
Step by step
Solved in 2 steps
