Suppose today's date is January 1, 2020. You are considering starting a firm that will run...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Suppose today's date is January 1, 2020. You are considering starting a firm that will run for three years and requires capital expenditures of 60 today. The capital equipment (PPE) you purchase today can be depreciated using straight-line depreciation over the next three years. The PPE will have zero salvage value at the end of the firm's timeline (December 31, 2022). Labor costs each year will be 100. The industry tax rate is 40%. The revenues you generate each year, starting at the end of this year (December 31, 2020), will be 125, then 160 on December 31, 2021, and then 140 on December 31, 2022. You will need to invest in net working capital (NWC) starting today; NWC needs are assumed to be 10% of the revenues earned each year (so for instance, today you will spend 12.5 on net working capital) Assume net working capital is fully recovered on December 31, 2022. The cost of capital for your firm is unknown, however, you can use data for a comparable company in the same industry to come up with an estimate. The comparable company has a market capitalization of 500, with outstanding debt worth 400. Its equity beta is 1.1, and its debt is AAA rated (it targets a constant level of debt every year). Assume the risk-free rate is 4%, while the market risk premium is expected to be 5%, every year. You plan to maintain a 40% debt-to-value ratio each year. Additionally, you face the following schedule of bond rates from lenders, where credit ratings are based on exceeding the respective minimum interest coverage ratios (EBITDA/Interest Payments) every year: Credit rating AAA AA A BBB BB B Cost of debt 6% 7% 8% 10% 12% 15% Minimum Required Interest Coverage Ratio 13 10 8 6 3 1 a) Please calculate the NPV of this investment decision and your firm's WACC. Assume any excess cash is paid out as dividends to shareholders. Please also draw the balance sheets (in market values) of the firm as of January 2, 2020, and January 2, 2021, and January 2, 2022 (i.e. show the market value balance sheet of the firm on each of the three dates). Specifically, show the market value of the firm's unlevered assets, the debt tax shields, the outstanding debt and equity as of each of these three dates. Assume the firm must maintain the same cost of debt (i.e. credit rating) throughout the life of the firm. [15 marks] b) Suppose a PE investor wishes to purchase the firm on January 2, 2020 (after you have made the initial capital expenditures on January 1, 2020). The PE firm wishes to target a 50% leverage (D/V) ratio each year, and will pay out any excess cash as dividends to shareholders. How much would the PE firm be willing to pay for all the equity in the firm? Please describe how the transaction would be financed and depict the balance sheet of the firm after the acquisition on January 2, 2020 (in terms of the market values of the unlevered assets, debt tax shields, outstanding debt and equity). [15 marks] Suppose today's date is January 1, 2020. You are considering starting a firm that will run for three years and requires capital expenditures of 60 today. The capital equipment (PPE) you purchase today can be depreciated using straight-line depreciation over the next three years. The PPE will have zero salvage value at the end of the firm's timeline (December 31, 2022). Labor costs each year will be 100. The industry tax rate is 40%. The revenues you generate each year, starting at the end of this year (December 31, 2020), will be 125, then 160 on December 31, 2021, and then 140 on December 31, 2022. You will need to invest in net working capital (NWC) starting today; NWC needs are assumed to be 10% of the revenues earned each year (so for instance, today you will spend 12.5 on net working capital) Assume net working capital is fully recovered on December 31, 2022. The cost of capital for your firm is unknown, however, you can use data for a comparable company in the same industry to come up with an estimate. The comparable company has a market capitalization of 500, with outstanding debt worth 400. Its equity beta is 1.1, and its debt is AAA rated (it targets a constant level of debt every year). Assume the risk-free rate is 4%, while the market risk premium is expected to be 5%, every year. You plan to maintain a 40% debt-to-value ratio each year. Additionally, you face the following schedule of bond rates from lenders, where credit ratings are based on exceeding the respective minimum interest coverage ratios (EBITDA/Interest Payments) every year: Credit rating AAA AA A BBB BB B Cost of debt 6% 7% 8% 10% 12% 15% Minimum Required Interest Coverage Ratio 13 10 8 6 3 1 a) Please calculate the NPV of this investment decision and your firm's WACC. Assume any excess cash is paid out as dividends to shareholders. Please also draw the balance sheets (in market values) of the firm as of January 2, 2020, and January 2, 2021, and January 2, 2022 (i.e. show the market value balance sheet of the firm on each of the three dates). Specifically, show the market value of the firm's unlevered assets, the debt tax shields, the outstanding debt and equity as of each of these three dates. Assume the firm must maintain the same cost of debt (i.e. credit rating) throughout the life of the firm. [15 marks] b) Suppose a PE investor wishes to purchase the firm on January 2, 2020 (after you have made the initial capital expenditures on January 1, 2020). The PE firm wishes to target a 50% leverage (D/V) ratio each year, and will pay out any excess cash as dividends to shareholders. How much would the PE firm be willing to pay for all the equity in the firm? Please describe how the transaction would be financed and depict the balance sheet of the firm after the acquisition on January 2, 2020 (in terms of the market values of the unlevered assets, debt tax shields, outstanding debt and equity). [15 marks]
Expert Answer:
Answer rating: 100% (QA)
a NPV calculation and WACC Unlevered free cash flows Year 1 Dec 31 2020 Revenue 125 COGS 100 Depreci... View the full answer
Related Book For
Principles of Managerial Finance
ISBN: 978-0134476315
15th edition
Authors: Chad J. Zutter, Scott B. Smart
Posted Date:
Students also viewed these accounting questions
-
You are the project manager for Eagle Golf Corporation. You are considering manufacturing a new golf wedge with a unique groove design. You have put together the estimates in the following table...
-
You work as a financial analyst for a firm that provides business consulting services for firms in the pharmaceutical and medical device industries. Greensboro Medical Devices (aka GreensMed) has...
-
A pistoncylinder device contains superheated steam. During an actual adiabatic process, the entropy of the steam will (never, sometimes, always) increase.
-
Suppose we have a binomial experiment, and the probability of success on a single trial is 0.02. If there are 150 trials, is it appropriate to use the Poisson distribution to approximate the...
-
What is the maximum amount of interest to be capitalized?
-
Compare and contrast components to objects.
-
How might a company configure its strategy-making processes to reduce the probability that managers will pursue their own self-interest, at the expense of stockholders?
-
Explain how trade with low-wage countries affects jobs in the United States. How can the United States pay its workers higher wages than foreign nations and still be competitive in foreign markets?
-
Explain one advantage and one disadvantage of (1) traditional, (2) command, and (3) market economies.
-
How do researchers effectively navigate the complexities of participant observation within the constructivist paradigm?
-
4. Using Truth Table prove each of the following: a) A+A'=1 b) (A+B)'=A'B' c) (AB) A'+B' d) XX'=0 e) X+1=1 5. Simplify the following expression: F-AB'C+AC'D + AC'D' + AB May have to try using any or...
-
Your grandpa met a stock broker at the supermarket who convinced him to spend $10K on Tesla stocks. This stock broker does have a valid license from the government. Still, what are the things that...
-
Consider the following figure. 4.00 www 7.00 a R 9.00 (a) Find the equivalent resistance between points a and b in the figure. (R = 11.00) (b) Calculate the current in each resistor if a potential...
-
How does the phenomenological approach in qualitative research facilitate a deeper understanding of lived experiences?
-
Janet believes she is a highly motivated employee. She stays busy but doesn't seem to accomplish much. Her supervisor tells her she has trouble prioritizing her work. Janet may lack ____________.
-
If a test has high reliability. O the test measures what the authors of the test claim it measures O people who take the same test twice get approximately the same scores both times O scores on the...
-
Conrad Air Inc. reported net income of $1,365,000 for the year ended December 31, 2020. Show how Conrads balance sheet would change from 2019 to 2020 depending on how Conrad spent those earnings as...
-
Calculate the net present value (NPV) for the following 15-year projects. Comment on the acceptability of each. Assume that the firm has a cost of capital of 9%. a. Initial investment is $1,000,000;...
-
On January 1, 2010, she bought shares of stock in Amazon, Chipotle Mexican Grill, and Netflix. The table below shows the price she paid for each stock, the price she received when she eventually sold...
-
Use equation (17.2) to establish the following distributional relationships that are helpful for calculating quantiles. a. Assume that \(y_{0}=\alpha_{1} F / \alpha_{2}\), where \(F\) has an...
-
Assume that \(y\) is normally distributed with mean \(\mu\) and variance \(\sigma^{2}\). Let \(\phi(\cdot)\) and \(\Phi(\cdot)\) be the standard normal density and distribution functions,...
-
Consider a GB2 probability density function given in equation (17.3). a. Reparameterize the distribution by defining the new parameter \(\theta=e^{\mu}\). Show that the density can be expressed as...
Study smarter with the SolutionInn App