Hugo Sports Equipment Limited (HSEL), a Swedish manufacturer of tennis equipment, is considering the purchase of...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Hugo Sports Equipment Limited (HSEL), a Swedish manufacturer of tennis equipment, is considering the purchase of equipment for their new racquet line. You work in the finance department and must evaluate this capital budgeting project. You have been provided with most recent financial statements as well as the following additional information to aid in calculating the weighted average cost of capital and determining if the equipment should be purchased. Assets Cash & short-term securities Accounts Receivable Inventories Plant & Equipment Total Hugo Sports Equipment Limited (HSEL) Liabilities & Shareholders' Equity $15,000,000 9,000,000 6,000,000 35,000,000 $65,000,000 Bonds, coupon = 9%, paid semi-annually (maturity 15 years, $1,000 face value) Preferred Stock (Par value $20 per share) Common Stock (1,000,000 shares outstanding) Retained Earnings Total $10,000,000 2,000,000 10,000,000 43,000,000 $65,000,000 Debt: The bonds are currently selling at a quoted price of 102.4 and mature in 15 years. New debt would be issued at par ($1,000) with flotation costs of 2.5% Preferred Shares: The existing preferred shares are currently selling for $25 per share. HSEL can sell new $100 par value preferred shares with a 12% annual dividend. The market price is expected to be $95 per share. Flotation costs for new preferred shares are estimated at 3%. Common Equity: HSEL's common shares currently sell for $18 per share. HSEL does not have enough cash on hand to finance the equity portion of the projects. HSEL has a tax rate of 40% and a beta of 1.79. You have observed the following from the market: an 8% market risk premium and a 2% risk free rate. Flotation costs for new common shares are estimated at 5%. The planned equipment purchases have a total capital cost of $770,000 with installation & training costs of $25.000. The present value of the after-tax operating cash flows will be $587,675, the present value of the CCA tax shield will be $187,900, and the present value of ending (terminal) cash flows will be $22,575. a) Calculate the before tax cost of debt. (6 marks) b) Calculate the cost of preferred stock. (2 marks) c) Calculate the cost of common equity. (2 marks) d) Calculate the market value weights (5 marks) 1 e) Calculate the discount rate the firm should use to evaluate projects with the same level of risk as the firm. (2 marks) f) Would this expansion create value for HSEL? Perform a NPV analysis. Assume the asset class will remain open. (9 marks) Hugo Sports Equipment Limited (HSEL), a Swedish manufacturer of tennis equipment, is considering the purchase of equipment for their new racquet line. You work in the finance department and must evaluate this capital budgeting project. You have been provided with most recent financial statements as well as the following additional information to aid in calculating the weighted average cost of capital and determining if the equipment should be purchased. Assets Cash & short-term securities Accounts Receivable Inventories Plant & Equipment Total Hugo Sports Equipment Limited (HSEL) Liabilities & Shareholders' Equity $15,000,000 9,000,000 6,000,000 35,000,000 $65,000,000 Bonds, coupon = 9%, paid semi-annually (maturity 15 years, $1,000 face value) Preferred Stock (Par value $20 per share) Common Stock (1,000,000 shares outstanding) Retained Earnings Total $10,000,000 2,000,000 10,000,000 43,000,000 $65,000,000 Debt: The bonds are currently selling at a quoted price of 102.4 and mature in 15 years. New debt would be issued at par ($1,000) with flotation costs of 2.5% Preferred Shares: The existing preferred shares are currently selling for $25 per share. HSEL can sell new $100 par value preferred shares with a 12% annual dividend. The market price is expected to be $95 per share. Flotation costs for new preferred shares are estimated at 3%. Common Equity: HSEL's common shares currently sell for $18 per share. HSEL does not have enough cash on hand to finance the equity portion of the projects. HSEL has a tax rate of 40% and a beta of 1.79. You have observed the following from the market: an 8% market risk premium and a 2% risk free rate. Flotation costs for new common shares are estimated at 5%. The planned equipment purchases have a total capital cost of $770,000 with installation & training costs of $25.000. The present value of the after-tax operating cash flows will be $587,675, the present value of the CCA tax shield will be $187,900, and the present value of ending (terminal) cash flows will be $22,575. a) Calculate the before tax cost of debt. (6 marks) b) Calculate the cost of preferred stock. (2 marks) c) Calculate the cost of common equity. (2 marks) d) Calculate the market value weights (5 marks) 1 e) Calculate the discount rate the firm should use to evaluate projects with the same level of risk as the firm. (2 marks) f) Would this expansion create value for HSEL? Perform a NPV analysis. Assume the asset class will remain open. (9 marks)
Expert Answer:
Answer rating: 100% (QA)
ANSWER DEBT PREFERRED SHARES COMMON EQUITY COST OF EQUITY Ke COST OF DEBT ... View the full answer
Related Book For
Applied Statistics for Public and Nonprofit Administration
ISBN: 978-1285737232
9th edition
Authors: Kenneth J. Meier, Jeffrey L. Brudney, John Bohte
Posted Date:
Students also viewed these accounting questions
-
The common shares of Hoover Inc. are currently selling at $143 per share. The directors want to reduce the share price and increase the share volume before making a new issue. The per share carrying...
-
The police department of Youbet, Michigan, is considering the purchase of new radar guns. On the average, the guns presently used by the department can detect a speeding vehicle at a distance of 2217...
-
The plant manager of Jurassic Industries is considering the purchase of new automated assembly equipment. The new equipment will cost $2,375,000. The manager believes that the new investment will...
-
Suppose you wanted to hasten the transition from a depletable fossil fuel to solar energy. Compare the effects of a per-unit tax on the depletable resource to an equivalent per-unit subsidy on solar...
-
Bennett acquired 70 percent of Zeigler on June 30, 2010, for $910,000 in cash. Based on Zeiglers acquisition-date fair value, an unrecorded intangible of $400,000 was recognized and is being...
-
The file Marathon.xlsx gives marathon race times for four runners. The following three problems refer to this data. Compute the average time of the runners. How much faster was John than Jill? How...
-
The following questions appear in Figures 9-4 and 9-5: 1. Are imprinted and prenumbered checks used? 2. Is each check supported by an approved voucher? 3. Is supporting documentation mutilated after...
-
Otis Thorpe Corporation has 10,000 shares of $100 par value, 8%, preferred stock and 50,000 shares of $10 par value common stock outstanding at December 31, 2008. Instructions Answer the questions in...
-
Answer the questions in the picture below using all listed information 15. Ugh Kinetic Elastic 200 ZE 2 kg 1 m 2 kg 0.5 A 2 kg mass is pushed 0.5 m into a spring with spring constant 200 N/m on a...
-
Today is Dec 31, 2020. THP is a clothing retailer that started its business 20 years ago. It currently has two locations within Scarborough Town Centre shopping mall, one near Entrance A (Location...
-
Music and Math Camp, Inc. is a not-for-profit organization dedicated to the development of music skills in kids through weekend and summer camp experiences. Research shows that learning to read music...
-
When doing a marketing strategy assignment should i include the three levels of product at the end of my product strategy section? and if so how do i create one in word document?
-
Marketers of such consumer services such as health care, vacation homes, and life insurance are capitalizing on the general trend of an ageing population, and are developing and implementing...
-
Sample Marketing Plan Background: Bonnie sells natural products for a company called Natru. The products include a wide range of cleaning supplies and beauty products. While Bonnie has her own...
-
Accounts that have more of this characteristic are considered closer to cash and appear near the top of U.S. balance sheets. Name the characteristic (one word)
-
Form 1065 Form 1065 drop zone empty. Form 7004 Form 7004 drop zone empty. Schedule K drop zone empty. Form to request 6-month extension to file Form 1065 Entity level return reporting partnership...
-
Mention a case scenario in dentistry ,which includes inciting incident, struggle moment, Climax, Resolution
-
Distinguish between the work performed by public accountants and the work performed by accountants in commerce and industry and in not-for-profit organisations.
-
The state personnel bureau wants to know whether people resign if they are not promoted during the year. Bureau researchers take a sample of 30 people who were promoted and find that 6 of them...
-
As a National Institutes of Health administrator, you wish to evaluate an experiment at the University of Illinois concerning the impact of exercise on individuals with high-cholesterol diets. The...
-
The city council of Logcabin, Vermont, has just finished an experimental program intended to provide information that can ultimately increase the production of maple syrup, the staple industry of the...
-
Is wavelike motion an example of conservative or diffusive motion?
-
Often a linearly sloped beach is not a good model. Waves coming from deep water up a gradually shelving beach are better approximated by assuming a parabolic shape like that shown in Figure P7.6...
-
For an unbounded fluid, the speed of sound is a thermodynamic property. What is its definition?
Study smarter with the SolutionInn App