WACC Analysis Help: Please use an Excel file. Thanks!

CAPITAL BUDGETING CASE STUDY ANALYSIS ACME Inc. is a multinational conglomerate corporation providing a wide range of goods and services to its customers. As part of its budgeting process for the next year, it has several projects under consideration so it must decide which projects should receive capital budgeting investment funds for this year. As part of the financial analysis department, you have been given a project to evaluate. However, before you can determine the appropriate valuations of this project, you need to determine the weighted average cost of capital for the firm since it is used as a threshold of acceptability for projects. Remember that management has a preference in using the market values of the firm's capital structure and believes it current structure (target weight/market weight) is optimal. The firm also has a 5-year payback threshold for any project undertaken. Market Values of Capital 1. The company has 60,000 bonds with a 30-year life outstanding, with 15 years until maturity. The bonds carry a 10 percent semi-annual coupon, and are currently selling for $874.78. 2. You also have 100,000 shares of $100 par, 9% dividend perpetual preferred stock outstanding. The current market price is $90.00. 3. The company has 5 million shares of common stock outstanding with a currently price of $17.00 per share. The stock exhibits a constant growth rate of 10 percent. The last dividend (D.) was $.65. 4. The risk-free rate is currently 6 percent, and the rate of return on the stock market as a whole is 13 percent. Your stock's beta is 1.22. 5. Your firm only uses bonds for long-term financing. 6. Your firm's federal + state marginal tax rate is 40%. (Ignore any carryforward implications) Depreciation Schedule: Modified Accelerated Cost Recovery System (MACRS) 5-Year Investment Class Ownership Year Depreciation Schedule 1 20% 2 32% 3 19% 12% 5 11% 6% Total - 100% 4 6 Capital Budgeting Assignment Section 1 Find the costs of the individual capital components: long-term debt (before tax and after tax) preferred stock average cost of common stock (avg. of Capital Asset Pricing Model & Dividend Growth Model/Constant Growth Model) Section 2 Determine the target percentages for the market capital structure, and then compute the WACC. Carry weights to a minimum of four decimal places, but rounding in calculations is not necessary. (i.e. 0.2973 or 29.73%) Section 3 Create a valuation spreadsheet for the project assigned/provided by your instructor. Evaluate the project according to the following valuation methods and decide if the project should be accepted (for your analysis presentation): Net Present Value Internal Rate of Return Payback Period Profitability Index Project C: This project requires an initial investment of $2,000,000 in equipment which will cost an additional $50,000 to install. The firm will use the attached MACRS depreciation schedule to expense this equipment. Once the equipment is installed, the company will need to increase net working capital by $120,000. The project will last 6 years at which time the market value for the equipment will be $200,000. The project will project a product with a sales price of $30.00 per unit and the variable cost per unit will be $10.00. The fixed costs would be $100,000 per year. Because this project is very close to current products sold by the business, management wants you to apply the WACC as the discount rate to the project. Years Forecasted Units Sold 2014 30,000 2015 40,000 2016 50,000 2017 60,000 2018 70,000 2019 80,000 CAPITAL BUDGETING CASE STUDY ANALYSIS ACME Inc. is a multinational conglomerate corporation providing a wide range of goods and services to its customers. As part of its budgeting process for the next year, it has several projects under consideration so it must decide which projects should receive capital budgeting investment funds for this year. As part of the financial analysis department, you have been given a project to evaluate. However, before you can determine the appropriate valuations of this project, you need to determine the weighted average cost of capital for the firm since it is used as a threshold of acceptability for projects. Remember that management has a preference in using the market values of the firm's capital structure and believes it current structure (target weight/market weight) is optimal. The firm also has a 5-year payback threshold for any project undertaken. Market Values of Capital 1. The company has 60,000 bonds with a 30-year life outstanding, with 15 years until maturity. The bonds carry a 10 percent semi-annual coupon, and are currently selling for $874.78. 2. You also have 100,000 shares of $100 par, 9% dividend perpetual preferred stock outstanding. The current market price is $90.00. 3. The company has 5 million shares of common stock outstanding with a currently price of $17.00 per share. The stock exhibits a constant growth rate of 10 percent. The last dividend (D.) was $.65. 4. The risk-free rate is currently 6 percent, and the rate of return on the stock market as a whole is 13 percent. Your stock's beta is 1.22. 5. Your firm only uses bonds for long-term financing. 6. Your firm's federal + state marginal tax rate is 40%. (Ignore any carryforward implications) Depreciation Schedule: Modified Accelerated Cost Recovery System (MACRS) 5-Year Investment Class Ownership Year Depreciation Schedule 1 20% 2 32% 3 19% 12% 5 11% 6% Total - 100% 4 6 Capital Budgeting Assignment Section 1 Find the costs of the individual capital components: long-term debt (before tax and after tax) preferred stock average cost of common stock (avg. of Capital Asset Pricing Model & Dividend Growth Model/Constant Growth Model) Section 2 Determine the target percentages for the market capital structure, and then compute the WACC. Carry weights to a minimum of four decimal places, but rounding in calculations is not necessary. (i.e. 0.2973 or 29.73%) Section 3 Create a valuation spreadsheet for the project assigned/provided by your instructor. Evaluate the project according to the following valuation methods and decide if the project should be accepted (for your analysis presentation): Net Present Value Internal Rate of Return Payback Period Profitability Index Project C: This project requires an initial investment of $2,000,000 in equipment which will cost an additional $50,000 to install. The firm will use the attached MACRS depreciation schedule to expense this equipment. Once the equipment is installed, the company will need to increase net working capital by $120,000. The project will last 6 years at which time the market value for the equipment will be $200,000. The project will project a product with a sales price of $30.00 per unit and the variable cost per unit will be $10.00. The fixed costs would be $100,000 per year. Because this project is very close to current products sold by the business, management wants you to apply the WACC as the discount rate to the project. Years Forecasted Units Sold 2014 30,000 2015 40,000 2016 50,000 2017 60,000 2018 70,000 2019 80,000