Bundle: Financial Management: Theory and Practice, Loose-leaf Version, 15th + Aplia, 1 term Printed Access Card
Bundle: Financial Management: Theory and Practice, Loose-leaf Version, 15th + Aplia, 1 term Printed Access Card
15th Edition
ISBN: 9781337130295
Author: Eugene F. Brigham, Michael C. Ehrhardt
Publisher: Cengage Learning
Question
Book Icon
Chapter 21, Problem 7P

a)

Summary Introduction

To determine: Horizon value at year 3.

a)

Expert Solution
Check Mark

Explanation of Solution

Compute the value:

Horizon Value at Year 3=FCFF3×(1+G)RsuG

HVU,3=$40(1.07)(0.130.07)=$713.33

Hence, the value is $713.33.

b)

Summary Introduction

To determine: Current unlevered value of operations

b)

Expert Solution
Check Mark

Explanation of Solution

Formula to calculate unlevered value of operations:

Unlevered Value=(Present Value of FCFF1+Present Value of FCFF2+Present Value of FCFF3+ Horizon Value at Year 3)=((FCFF1×(PVF, 13%, Year 1))+(FCFF2×(PVF, 13%, Year 2))+(FCFF3×(PVF, 13%, Year 3))+(Horizon Value Year3×(PVF, 13%, Year 3)))

Calculation of unlevered value:

Unlevered Value=(($20 million×0.885)+($30 million×0.7831)+($40 million×0.6931)+($713.33 million×0.6931))=$17.70 million+$23.49 million+$27.72 million+$494.37 million=$563.29 million

Therefore, unlevered value of operations is $563.29 million.

c.

Summary Introduction

To calculate: Horizon value of tax shield at year 3

c.

Expert Solution
Check Mark

Explanation of Solution

Formula to calculate horizon value of tax shield at year 3:

Horizon Value=Tax Shield×(1+G)RsuG

Calculation of horizon value:

Horizon Value=$4 million1×(1+7%)13%7%=$71.33 million

Therefore, horizon value of tax shield is $71.33 million.

Working Notes:

Calculate tax shield (TS) of expense:

Tax Shield for Year 1=Tax Rate×Interest Expense=40%×$8 million=$3.2 million1

Tax Shield for Year 2=Tax Rate×Interest Expense=40%×$9 million=$3.6million

Tax Shield for Year 3=Tax Rate×Interest Expense=40%×$10million=$4 million

d.

Summary Introduction

To calculate: Current value of tax shield

d.

Expert Solution
Check Mark

Explanation of Solution

Formula to calculate current value of tax shield:

Current Value=(Present Value of TS1+Present Value of TS2+Present Value of TS3+ Horizon Value of Tax Shield at Year 3)=((TS1×(PVF, 13%, Year 1))+(TS2×(PVF, 13%, Year 2))+(TS3×(PVF, 13%, Year 3))+(Horizon Value of Tax Shield at Year3×(PVF, 13%, Year 3)))

Calculation of current value:

Current Value=(($3.21 million×0.885)+($3.62 million×0.7831)+($43 million×0.6931)+($71.33 million×0.6931))=$2.83 million+$2.82 million+$2.77 million+$49.44 million=$57.86 million

Therefore, unlevered value of tax shield is $57.86 million.

e.

Summary Introduction

To calculate: Current total value

e.

Expert Solution
Check Mark

Explanation of Solution

Formula to calculate current total value:

Current Total Value=(Current Value of Operations+Current Value of Tax Shield)

Calculation of current total value:

Current Total Value=$563.29 million+$57.86 million=$621.15 million

Therefore, current value is $621.15 million.

Want to see more full solutions like this?

Subscribe now to access step-by-step solutions to millions of textbook problems written by subject matter experts!
Students have asked these similar questions
The Short-Line Railroad is considering a $140,000 investment in either of two companies. The cash flows are as follows:  Year                     Electric Co.                  Water Works 1..................          $85,000                         $30,0002..................           25,000                            25,0003..................           30,000                            85,0004–10 ............          10,000                            10,000a. Using the payback method, what will the decision be?  b. Using the Net Present Value method, which is the better project? The discount rate is 10%.
Skyline Corp. will invest $130,000 in a project that will not begin to produce returns until after the 3rd year. From the end of the 3rd year until the end of the 12th year (10 periods), the annual cash flow will be $34,000. If the cost of capital is 12 percent, should this project be undertaken?
Which of the following would hurt your credit score? Closing a long-held credit card account. Paying off student loan debt. Getting married
Knowledge Booster
Background pattern image
Similar questions
SEE MORE QUESTIONS
Recommended textbooks for you
Text book image
Financial Management: Theory & Practice
Finance
ISBN:9781337909730
Author:Brigham
Publisher:Cengage
Text book image
Intermediate Financial Management (MindTap Course...
Finance
ISBN:9781337395083
Author:Eugene F. Brigham, Phillip R. Daves
Publisher:Cengage Learning