You have been asked to value a project on behalf of a large IT infrastructure company....
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You have been asked to value a project on behalf of a large IT infrastructure company. The company has provided the following information (assume all cash flows are in ZAR millions): Peers Year Unlevered FCF Share Naspers Prosus Cashflows and Debt Year Debt Cartrack BCX EOH 2023 2024 8 15 Raw Beta 1.15 1.12 0.86 0.91 0.74 Other Assumptions 2023 2024 2025 15 27 18 P Tax Rate R186 Debt Margin Market Cap. 0.86 0.11 0.55 0.8 0.95 Utilization 2023-2026 Utilization 2027-2030 Utilization 2031 onwards EMRP Project Cost 2022 2025 2026 2027 2028 2029 2030 2031 2032 7 13 11 8 11 7 12 15 2026 2027 19 Debt 0.18 0.02 0.32 0.2 0.09 0.66 27% 2028 2029 12 14 9.32% 1.25% 85.00% 91.00% 87.00% 6.60% 55.00 2030 Calculate the value of the project using the adjusted present value method. 2031 2032 24 28 You have been asked to value a project on behalf of a large IT infrastructure company. The company has provided the following information (assume all cash flows are in ZAR millions): Peers Year Unlevered FCF Share Naspers Prosus Cashflows and Debt Year Debt Cartrack BCX EOH 2023 2024 8 15 Raw Beta 1.15 1.12 0.86 0.91 0.74 Other Assumptions 2023 2024 2025 15 27 18 P Tax Rate R186 Debt Margin Market Cap. 0.86 0.11 0.55 0.8 0.95 Utilization 2023-2026 Utilization 2027-2030 Utilization 2031 onwards EMRP Project Cost 2022 2025 2026 2027 2028 2029 2030 2031 2032 7 13 11 8 11 7 12 15 2026 2027 19 Debt 0.18 0.02 0.32 0.2 0.09 0.66 27% 2028 2029 12 14 9.32% 1.25% 85.00% 91.00% 87.00% 6.60% 55.00 2030 Calculate the value of the project using the adjusted present value method. 2031 2032 24 28
Expert Answer:
Answer rating: 100% (QA)
1 Calculate NPV Unlevered Cash Flows NPV CFt 1rt NPV81009321151009322710093231310093241110093... View the full answer
Related Book For
Financial Accounting
ISBN: 978-0133472264
5th Canadian edition
Authors: Charles Horngren, William Thomas, Walter Harrison, Greg Berberich, Catherine Seguin
Posted Date:
Students also viewed these finance questions
-
You have been asked to evaluate two companies as possible investments. The two companies, Norfolk Industries Inc. and Strafford Crystal Limited, are similar in size. Assume that all other available...
-
You have been asked to value Alcoa and have come up with the following inputs. The stock has a beta of 0.90, estimated over the last five years. During this period, the firm had an average...
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-5. Ivan's grandfather died and left a portfolio of municipal bonds. In 2012, they pay Ivan...
-
Simplify the expression 2x + (x + 1) into a single x + 1 fraction. The numerator of your answer is: The denominator of your answer is:
-
What are the advantage(s) of the scatterplot method over the high-low method?
-
In Exercises 1738, use the vertex and intercepts to sketch the graph of each quadratic function. Give the equation of the parabolas axis of symmetry. Use the graph to determine the functions domain...
-
Refer to the information in QS 13-4. Use that information for Tide Corporation to determine the 2016 and 2017 common-size percents for cost of goods sold using net sales as the base. Data From QS...
-
The following is an excerpt from a note to the nancial statements of the city of Dallas (dates changed): The city prepares its annual appropriated general fund, debt service fund, and proprietary...
-
Problem 2 o is the fitted value or predicted value of the response when the predictor is xo. 1) Derive the variance of o, o2 {0}, in a Simple Linear Regression setting when there is only one...
-
Problem Statement: The aim of this case study is to propose a daily capacity level and level of resourcing required for Q2 & Q3 2023. The proposed daily capacity level should achieve the highest...
-
(Ignore income taxes in this problem.) The following data pertain to an investment proposal: Investment in the project (equipment). Annual Net cash inflows.. Working capital required.. Salvage value...
-
Redwood, Inc., is unprofitable. In a suit against Redwood, Inc., a court might order dissolution if the firm does not a. buy its stock from its shareholders. b. declare a dividend. c. make a profit...
-
Shareholders who disapprove of a merger or a consolidation may be entitled to be paid the fair value of their shares. (True/False)
-
Dr. Jones and Dr. Smith are partners in a medical clinic. Jones manages the clinic, which is organized as a limited liability partnership. A court holds Smith liable in a malpractice suit. Jones is...
-
During the liquidation of a corporation, corporate assets are converted to cash and distributed to creditors and shareholders. (True/False)
-
Metalworkers Union represents the workers of National Fabrication Corporation. The employer refuses to bargain with the union over workplace safety. This most likely violates a. federal labor law. b....
-
Select the true statement(s) about the measures of variability. The sample standard deviation is always greater than or equal to 0. Every deviation about the mean is non-negative. The sample standard...
-
Using Apple, demonstrate how the differentiation strategy can be well implemented.
-
Collicutt Energy Services Ltd. of Calgary, Alberta, reported the following for land, buildings, and equipment (in millions): During 2014, Collicutt Energy paid $74.2 million for new property and...
-
Morris Cody, the owner of Park wood Apartments, has delegated management of the apartment building to Mario daSilva, a friend. Cody drops by to meet tenants and check up on rent receipts, but daSilva...
-
Gilead Construction Inc., which is headquartered in Calgary, Alberta, built a small apartment building in Red Deer. The construction foreman, whose name was Jon Machenko, moved to Red Deer in May to...
-
If price moves from disequilibrium to equilibrium, what happens to the combination of producer and consumer surplus in the market?
-
Why does nearly every purchase you make provide you with consumer surplus?
-
The chapter frames the issue of the effects of taxation in terms of its effects on producer and consumer surplus. a. What does that framework leave out of the analysis? b. How might one frame the...
Study smarter with the SolutionInn App