Celtic Inc. is considering a 16-year project that will generate before tax cash flow of $18, 000 per year for 16 years. The project requires a machine that costs $96, 000. The CCA rate is 20% and the salvage value is $9, 600. Celtic has cash of $ 66,000 and needs to borrow the balance at 6% interest rate to purchase the machine. Celtic is required to repay $10, 000 at year 4 and the remaining balance at year 16. The corporate tax rate is 30%. (a) If the cost of unlevered equity is 12%, the asset class remains open with a positive UCC after the project ends, and flotation cost is 2% of the amount borrowed, calculate the NPV of the project using the APV approach. (b) If the cost of equity is 14% and the asset class remains open with a positive UCC after the project ends, calculate the NPV of the project using the FTE approach. (c) If the weighted average cost of capital is 11% and the machine is the only asset in the asset class, calculate the NPV of the project using the WACC
Celtic Inc. is considering a 16-year project that will generate before tax cash flow of $18, 000 per year for 16 years. The project requires a machine that costs $96, 000. The CCA rate is 20% and the salvage value is $9, 600. Celtic has cash of $ 66,000 and needs to borrow the balance at 6% interest rate to purchase the machine. Celtic is required to repay $10, 000 at year 4 and the remaining balance at year 16. The corporate tax rate is 30%. (a) If the cost of unlevered equity is 12%, the asset class remains open with a positive UCC after the project ends, and flotation cost is 2% of the amount borrowed, calculate the
Step by step
Solved in 4 steps with 3 images
