# Question

Propel Corporation plans to make a $50 million investment, initially funded completely with debt. The free cash flows of the investment and Propel’s incremental debt from the project follow:

Propel’s incremental debt for the project will be paid off according to the predetermined schedule shown. Propel’s debt cost of capital is 8%, and its tax rate is 40%. Propel also estimates an unlevered cost of capital for the project of 12%.

a. Use the APV method to determine the levered value of the project at each date and its initial NPV.

b. Calculate the WACC for this project at each date. How does the WACC change over time? Why?

c. Compute the project’s NPV using the WACC method.

d. Compute the equity cost of capital for this project at each date. How does the equity cost of capital change over time? Why?

e. Compute the project’s equity value using the FTE method. How does the initial equity value compare with the NPV calculated in parts a andc?

Propel’s incremental debt for the project will be paid off according to the predetermined schedule shown. Propel’s debt cost of capital is 8%, and its tax rate is 40%. Propel also estimates an unlevered cost of capital for the project of 12%.

a. Use the APV method to determine the levered value of the project at each date and its initial NPV.

b. Calculate the WACC for this project at each date. How does the WACC change over time? Why?

c. Compute the project’s NPV using the WACC method.

d. Compute the equity cost of capital for this project at each date. How does the equity cost of capital change over time? Why?

e. Compute the project’s equity value using the FTE method. How does the initial equity value compare with the NPV calculated in parts a andc?

## Answer to relevant Questions

Gartner Systems has no debt and an equity cost of capital of 10%. Gartner’s current market capitalization is $100 million, and its free cash flows are expected to grow at 3% per year. Gartner’s corporate tax rate is 35%. ...Under the assumption that Ideko’s market share will increase by 0.5% per year (and the investment and financing will be adjusted as described in Problem 3), you project the following depreciation:Using this information, ...Using the information produced in the income statement in Problem 4, use EBITDA as a multiple to estimate the continuation value in 2010, assuming the current value remains unchanged (reproduce Table 19.15). Infer the ...Consider the September 2012 IBM call and put options in Problem 3. Ignoring the negligible interest you might earn on T-bills over the remaining few days’ life of the options, show that there is no arbitrage opportunity ...The current price of Natasha Corporation stock is $6. In each of the next two years, this stock price can either go up by $2.50 or go down by $2. The stock pays no dividends. The one-year risk-free interest rate is 3% and ...Post your question

0