These questions are designed to develop students' ability to make strategic decision. Students will have opportunities...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
These questions are designed to develop students' ability to make strategic decision. Students will have opportunities to integrate knowledge about corporate-level strategy with analytical skills learned from finance classes. 1-3. Free Cash Flow; WACC; NPV (3 questions) Revenue EBIT + After Tax Capital Expenditure Dep. & Amortization Net Working Capital Change Free Cash Flow 2014 Cost of Equity = 10% Corporate Tax Rate = 35% 142343 4522 1577 437 3382 2015 152235 4225 1823 575 -4808 7785 2016 106364 2214 1088 622 6090 -4342 Other information Your Investment in Acquisition = $2,000 in 2018 Capital Structure = $1,200 from Bank; $800 from Investors Interest Rate = 5% 2017 144978 3214 1657 1026 1539 1044 2018 2019 1 M&A 186152 205309 3621 4314 2606 2395 1066 1045 903 1178 1689 2020 2 213635 5835 3123 1087 1758 1. Free Cash Flow = EBIT+After Tax+Amortisation/Depreciation-Capital Expenditure- Net Change in Working Capital So 2019, Free Cash Flow = 1275 2. Free Cash Flow for 2020 = 2041 3. WACC = 5.95% as detailed under WACC = Ke+Kd*(1-t)W ACC = Weighted Average Costof Capital Ke = Costo f Equity Kd = Costof Debtt = Tax Rate SoW ACC = (800*.10+1200* .05*(1.35))/2000 = .0595 NPV = FreeCash Flow 2018/(1+WACC) + FreeCash Flow 2019/(1+ WACC) + FreeCash flow 2020/(1+WACC³) 4. So NPV = 3963.75 The deal will be accepted becase NPV is higher than the Investment required this is all the necessary info you need to answer these remaining questions.. Restart your subscription to keep accessing solutions. Your Chegg Study subscription will expire on April 10, 2018. CONTINUE MY SUBSCRIPTION home / study/business/finance / finance questions and answers / 5) assume the investment project in the previous question will generate $1,000 and $1,000 in... Your question needs more information to be answered. A Chegg Expert needs more info to provide you with the best answer. See comments below. Question: 5) Assume the investment project in the previous question will generate $1,000 and $1,000 in free... 5) Assume the investment project in the previous question will generate $1,000 and $1,000 in free cash flows for two years (2019/ 1st yr) and (2020/ 2nd year), respectivly. The forecasted annual inflation is 2% a year. Show the actual or (real) free cash flow(after inflation rate is considered) in 2019(1st year) and 2020(second year) If WACC is 10%, what is the presnt value of the investment (investment year is 2018) Show your work. 6) Actual Free cash flow in 2020 7) Calculate PV at 10% of WACC 8) You plan to purchase a pizza store for $100,000. The investment will generate $112,000 in cash flow for the first year. What is the IRR on this investment? Show your work. 9) If you borrowed $50,000 from a bank at 5% of interest rate and raised $50,000 from investors at 10% of cost of equity, are you going to accept this project? Why? These questions are designed to develop students' ability to make strategic decision. Students will have opportunities to integrate knowledge about corporate-level strategy with analytical skills learned from finance classes. 1-3. Free Cash Flow; WACC; NPV (3 questions) Revenue EBIT + After Tax Capital Expenditure Dep. & Amortization Net Working Capital Change Free Cash Flow 2014 Cost of Equity = 10% Corporate Tax Rate = 35% 142343 4522 1577 437 3382 2015 152235 4225 1823 575 -4808 7785 2016 106364 2214 1088 622 6090 -4342 Other information Your Investment in Acquisition = $2,000 in 2018 Capital Structure = $1,200 from Bank; $800 from Investors Interest Rate = 5% 2017 144978 3214 1657 1026 1539 1044 2018 2019 1 M&A 186152 205309 3621 4314 2606 2395 1066 1045 903 1178 1689 2020 2 213635 5835 3123 1087 1758 1. Free Cash Flow = EBIT+After Tax+Amortisation/Depreciation-Capital Expenditure- Net Change in Working Capital So 2019, Free Cash Flow = 1275 2. Free Cash Flow for 2020 = 2041 3. WACC = 5.95% as detailed under WACC = Ke+Kd*(1-t)W ACC = Weighted Average Costof Capital Ke = Costo f Equity Kd = Costof Debtt = Tax Rate SoW ACC = (800*.10+1200* .05*(1.35))/2000 = .0595 NPV = FreeCash Flow 2018/(1+WACC) + FreeCash Flow 2019/(1+ WACC) + FreeCash flow 2020/(1+WACC³) 4. So NPV = 3963.75 The deal will be accepted becase NPV is higher than the Investment required this is all the necessary info you need to answer these remaining questions.. Restart your subscription to keep accessing solutions. Your Chegg Study subscription will expire on April 10, 2018. CONTINUE MY SUBSCRIPTION home / study/business/finance / finance questions and answers / 5) assume the investment project in the previous question will generate $1,000 and $1,000 in... Your question needs more information to be answered. A Chegg Expert needs more info to provide you with the best answer. See comments below. Question: 5) Assume the investment project in the previous question will generate $1,000 and $1,000 in free... 5) Assume the investment project in the previous question will generate $1,000 and $1,000 in free cash flows for two years (2019/ 1st yr) and (2020/ 2nd year), respectivly. The forecasted annual inflation is 2% a year. Show the actual or (real) free cash flow(after inflation rate is considered) in 2019(1st year) and 2020(second year) If WACC is 10%, what is the presnt value of the investment (investment year is 2018) Show your work. 6) Actual Free cash flow in 2020 7) Calculate PV at 10% of WACC 8) You plan to purchase a pizza store for $100,000. The investment will generate $112,000 in cash flow for the first year. What is the IRR on this investment? Show your work. 9) If you borrowed $50,000 from a bank at 5% of interest rate and raised $50,000 from investors at 10% of cost of equity, are you going to accept this project? Why?
Expert Answer:
Answer rating: 100% (QA)
Requirement 1 2019 2020 Revenue 205309 213635 EBITAfter tax 4314 5835 Capital expenditure 2395 3123 ... View the full answer
Related Book For
Contemporary Human Resource Management Text and Cases
ISBN: 978-1292088242
5th edition
Authors: Tom Redman, Adrian Wilkinson, Tony Dundon
Posted Date:
Students also viewed these mathematics questions
-
Information from the 2015 Form 990 and the 2016 audited financial statements for Feeding America follows. Although Form 990 indicates it is for 2015, it is actually for the period July 1, 2015, to...
-
Develop a strategic plan and strategy implementation process for your business organization. You may address specific business needs and define the needs in terms of the public trust and...
-
A car with mass 1275 kg drives at 60 km/h when the brakes are applied quickly to decrease its speed to 20 km/h. Assume the brake pads are 0.5 kg mass with heat capacity of 1.1 kJ/kg K and the brake...
-
Suppose you have agreed to take a short-term loan amounting of $2,000,000 from your banker. The loan tenure begins on 3 months from today and the financing rate is based on 6-month LIBOR. However,...
-
What are the major objectives of financial reporting?Who are the users of financial reporting?What type of information will each user group need?Explain with an example.
-
The Beach Comber is a take-out food store at a popular beach resort. Sara Miller, owner of the Beach Comber, is deciding how much refrigerator space to devote to four different drinks. Pertinent data...
-
The adjusted trial balance for Country Cookin Catering, Inc., is presented next. Prepare the income statement, statement of retained earnings, and balance sheet for Country Cookin Catering, Inc., for...
-
RBC Financial Group provides personal and commercial banking, wealth management services, insurance, corporate and investment banking, and transaction processing services on a global basis. On March...
-
Sketch a graph with a negative cubic Polynomial with 1 real root and 2 imaginary roots
-
It is early April 2021 and you, CPA, work in a mid-sized accounting firm in Regina, Saskatchewan. While you normally work on audits, you have requested to participate in the personal tax pool this...
-
Tormarten Environmental Inc. (TEI) has just completed the construction of a special hazardous waste disposal site outside Toronto. The site will accept waste such as cooked muck & sludge from dry...
-
A student is working with a 3.00-F capacitor, a 5.75-uF capacitor, and a 6.40-V battery. What is the the charge (in C) on each capacitor if the student connects the capacitors in the following ways....
-
What is (are) the problem(s) that the Swatch group now faces? What could they have done to avoid/lower the fallout from moving the currency from a peg to float?
-
Use the data to fill in the missing information. Non-institutionalized population - 300,000 Not in the Labor Force - 100,000 Unemployed - 10,000 Labor Force = Employed = Unemployment Rate = Labor...
-
The interest rate on a 25-year, $370,000.00 mortgage is 5.20% compounded semi- annually. Calculate the amount of interest saved if the mortgage was settled with month-end payments in 16 years instead...
-
During the first 10 years of DHS , what were some successes/strengths and failures/weaknesses of the new agency. How efficient and effective is it to have so many functions housed with one agency?...
-
1) What is the major benefit of balloon mortgages for the borrower within the commercial loan industry? Balloon Mortgages have taxation advantages when compared to other forms of mortgages. Balloon...
-
Multiple Choice Questions: 1. The largest component of aggregate demand is? a. Government purchases. b. Net exports. c. Consumption. d. Investment. 2. A reduction in personal income taxes, other...
-
1. What are the key features of HRM in Mozambique? 2. Why do you think HRM in Mozambique has been characterized by many continuities?
-
1. What change leadership behaviours and attributes were important to this doctor in this change leadership role? 2. What political tactics did he use? 3. What are the challenges for change agents...
-
1. To what extent do you think employer and employee desires for flexibility can be reconciled by a scheme such as this one? 2. Are there certain circumstances that might make this more likely? 3. As...
-
The red flag literature has been criticized for its generality. It is difficult to make general measures of problems operational. For example, a lack of management integrity has been cited as a red...
-
Related parties are generally cited as indicators of a higher risk of fraud existing for an auditee. The idea is that arms-length transactions in and of themselves exercise control over the propriety...
-
Untimely cutoffs of sales or cash recipts can occur due to delays in shipping, mishandling of consigned goods shipped as sales, retroactive posting of cash received after the year-end, or holding...
Study smarter with the SolutionInn App