Berry Industries is evaluating four projects for potential inclusion in their 2016 capital budget. The table below contains the cash flows expected for each project. Complete the table for the various capital budgeting methods indicated.
Additional information:
The companyAc€?cs current financial structure is considered to be optimal
Berry is in the 40% marginal tax bracket
Berry currently has 25 million shares of common stock outstanding selling for $50 per share. The most recent dividend the stock paid was $3.00, and analysts predict that the company will grow at a constant rate of 9.5% in the future.
When estimating the
The following data is relevant for estimating the cost of equity
using the
rf = 3.5%, Equity risk premium = 10%, BerryAc€?cs beta = 1.4
To estimate the cost of equity, Berry places more weight on the
Component |
Weight |
Dividend Discount Model |
50% |
Capital Asset Pricing Model |
30% |
Bond Yield plus Risk Premium |
20% |
There are 7,500,000 shares of Berry preferred stock on the
market that pays an annual dividend of $7.50 per share. The
Berry has $500,000,000 of outstanding debt (book value). The non-callable debt has an 8% coupon rate, pays annual coupon payments, matures in 15 years and is currently priced at 93.4 percent of par value.
Berry expects to earn $150,000,000 in net income in the coming year and has a 40% dividend payout ratio.
Relevant information for the projects under consideration are in the table below. All cash flows are end of the year cash flows.
TIME |
PROJECT A |
PROJECT B |
PROJECT C |
PROJECT D |
Initial Cost |
$25,000,000 |
$37,500,000 |
$28,500,000 |
$30,500,000 |
Project Life |
5 |
7 |
3 |
10 |
After Tax Cash Flows |
$7,500,000 |
$9,000,000 |
$12,500,000 |
$6,000,000 |
Complete the table for the capital budgeting methods indicated and select which projects Berry should pursue |
||||
Payback |
||||
|
||||
NPV |
||||
MIRR |
||||
Select Y/N |
Projects A and B are Mutually exclusive from each other, but independent from projects C and D which are mutually exclusive from each other.
Which project(s) should Berry undertake? Why?

Step by step
Solved in 8 steps with 12 images









