Question One You are a financial manager at ENIGMA, a high-performance cycling brand that makes frames...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Question One You are a financial manager at ENIGMA, a high-performance cycling brand that makes frames and after-market bike parts. Market data at the end of 2021 shows that they have 12 million ordinary shares outstanding on the NYSE with a current market value of $45m. According to CAPM the firm has a beta of 0.91. The expected return on the NYSE composite index is 11% per annum and the risk-free rate is 1.50% per annum. ENIGMA has 79,650 zero coupon bonds in issue each with a par value of $500 that expire in 5 years. Their current market value is $30m. Corporate taxes are 18% per annum. ENIGMA requires the purchase of a new machine to prepare the raw materials for their products. They have two contract alternatives. The first contract costs $500,000 and generates cash flows of $100,000 for the next 8 years. The second contract costs $750,000 and generates gross cash flows of $125,000 for the next 20 years, but requires an annual service cost of $25,000. ENIGMA's end of year 2021 financial statements show they had earnings of $25m, Cash of $74m, and total assets of $165m. Your analysis of the 2021 annual report reveals that ENIGMA expects earnings to grow by 6% over the next financial year. Required: a) Compute the Net-Present Value for the two contract alternatives and make a recommendation using the NPV decision rule. Required: a) Compute the Net-Present Value for the two contract alternatives and make a recommendation using the NPV decision rule. [40 marks] b) Calculate the Payback and Internal Rate of Return for both contracts. Interpret your results and in particular comment on whether you are able to make a choice between these contracts using only Internal Rate of Return. [20 marks] c) Assuming ENIGMA's earnings growth is met over the next financial year and the ordinary share price rises by the expected return according to CAPM, what do you expect the 2022 price-to-earnings ratio to be and how does it differ from the 2021 price-to-earnings ratio? [20 marks] d) If ENIGMA's corporate bond price rises by $50. What is the new Weighted Average Cost of Capital? Without doing any calculations, how will this affect the NPV for each contract? [20 marks] Question One You are a financial manager at ENIGMA, a high-performance cycling brand that makes frames and after-market bike parts. Market data at the end of 2021 shows that they have 12 million ordinary shares outstanding on the NYSE with a current market value of $45m. According to CAPM the firm has a beta of 0.91. The expected return on the NYSE composite index is 11% per annum and the risk-free rate is 1.50% per annum. ENIGMA has 79,650 zero coupon bonds in issue each with a par value of $500 that expire in 5 years. Their current market value is $30m. Corporate taxes are 18% per annum. ENIGMA requires the purchase of a new machine to prepare the raw materials for their products. They have two contract alternatives. The first contract costs $500,000 and generates cash flows of $100,000 for the next 8 years. The second contract costs $750,000 and generates gross cash flows of $125,000 for the next 20 years, but requires an annual service cost of $25,000. ENIGMA's end of year 2021 financial statements show they had earnings of $25m, Cash of $74m, and total assets of $165m. Your analysis of the 2021 annual report reveals that ENIGMA expects earnings to grow by 6% over the next financial year. Required: a) Compute the Net-Present Value for the two contract alternatives and make a recommendation using the NPV decision rule. Required: a) Compute the Net-Present Value for the two contract alternatives and make a recommendation using the NPV decision rule. [40 marks] b) Calculate the Payback and Internal Rate of Return for both contracts. Interpret your results and in particular comment on whether you are able to make a choice between these contracts using only Internal Rate of Return. [20 marks] c) Assuming ENIGMA's earnings growth is met over the next financial year and the ordinary share price rises by the expected return according to CAPM, what do you expect the 2022 price-to-earnings ratio to be and how does it differ from the 2021 price-to-earnings ratio? [20 marks] d) If ENIGMA's corporate bond price rises by $50. What is the new Weighted Average Cost of Capital? Without doing any calculations, how will this affect the NPV for each contract? [20 marks]
Expert Answer:
Answer rating: 100% (QA)
Answer to ENIGMA Financial Analysis a Net Present Value NPV Calculation and Recommendation Contract 1 Cost 500000 Annual Cash Flow 100000 for 8 years ... View the full answer
Related Book For
Fundamentals Of Corporate Finance
ISBN: 9780135811603
5th Edition
Authors: Jonathan Berk, Peter DeMarzo, Jarrad Harford
Posted Date:
Students also viewed these finance questions
-
The k-center cost function. An alternative to k-means is the k-center clustering problem, defined as follows: Input: Data points x,...,xn in some metric space (X, d); integer k > 0 Output: "Centers"...
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Explain how the structure of the balance sheet corresponds to the accounting equation.
-
Suppose the Japanese yen exchange rate is 80 = $1, and the British pound exchange rate is 1 = $1.58. Suppose the cross-rate is 129 = 1. What is the arbitrage profit per dollar used?
-
Engineers are designing a system by which a falling mass m imparts kinetic energy to a rotating uniform drum to which it is attached by thin, very light wire wrapped around the rim of the drum (Fig....
-
Over the course of about six years, Hanwha Corp., a Korean company, entered into 20 separate contracts to purchase petrochemicals from Cedar Petrochemicals, Inc. While negotiating for the...
-
Several items are omitted from each of the following income statement and cost of goods manufactured statement data for the month of December 2010: Instructions 1. Determine the amounts of the...
-
Malimali Fish Products Ltd, A Malindi-based firm dealing in fish products, conducts training programmes for all its line managers. The managers ar expected to master, in particular, procedures in...
-
Introduction: this is data from a pet rescue charity with managing their donations related data. The charity organizes an annual donation drive. The city is divided to donations areas (every donation...
-
Oracle had earned a 1.34 percent return. During the same time period, Valero Energy earned 7.96 percent and McDonald's earned 0.88 percent. If you have a portfolio made up of 30 percent Oracle, 25...
-
Discuss problems associated with SCF instruments.
-
Explain why the linear model of communication was so appealing years ago. Explain the appeal of both the transactional and holistic models using current societal events.
-
Outline the supply chain management performance frame-work by Brewer and Speh (2000). How does it differ from a traditional balanced scorecard?
-
Rolanda Nash has a number of different concerns as she works with Dr. Stevens. From having enough time to gather her interviews to trying to capture natural conversations, she clearly has a lot on...
-
Explain the benefits that digitization of data and information can bring to businesses.
-
1. What are the sex chromosomes and what letters are represented? 2. What is known as a mutation?
-
Use translations to graph f. f(x) = x-/2 +1
-
Your grandfather put some money in an account for you on the day you were born. You are now 18 years old and are allowed to withdraw the money for the first time. The account currently has $3996 in...
-
Repeat the analysis from parts a and b in Problem 35 using Walmart Stores (WMT) instead. Specifically, use Walmarts 2018 fiscal data, filed in March 2019. Based on the DuPont Identity, what explains...
-
A friend asks to borrow $55 from you and in return will pay you $58 in one year. If your bank is offering a 6% interest rate on deposits and loans: a. How much would you have in one year if you...
-
Use the Internet to access Home Depot's most recent annual report. a. What evidence did you find that Home Depot continues to rely on present worth analysis in its corporate decision making? b. Does...
-
Reconsider the results you obtained for the Allister Company in Problem 4. Assume that Allister's uses the WACC for MARR. a. For each case (a through e), use the estimation equation given in Equation...
-
GeoWorld Systems uses a subset of the following questions during the interview process for new engineers. For each of the following cases, determine if "the project" or "do nothing" is preferred. The...
Study smarter with the SolutionInn App