With an Initial Investment of a Semi Truck for $185,000 and Cash Flows for 7 Years...
Fantastic news! We've Found the answer you've been seeking!
Question:
![begin{tabular}{|l|r|r|r|r|r|} hline Year & ( mathbf{1} ) & ( mathbf{1} ) & ( mathbf{3} ) & multicolumn{1}{c|}{(](https://dsd5zvtm8ll6.cloudfront.net/si.experts.images/questions/2023/05/645dd2e8c24ff_1683870437216.jpg)
Transcribed Image Text:
With an Initial Investment of a Semi Truck for $185,000 and Cash Flows for 7 Years and an expected residual value of the Semi Truck of $25,000 after the 7 years, What is the NPV for this Semi Truck assuming a 9% discount rate? What would be the IRR? (HINT: 7th year cash flows will be cash + residual value) Initial Investment 185,000.00 Discount Rate 9% Cash Flows NPV IRR 1.00 35,000.00 2.00 38,000.00 3.00 41,000.00 4.00 44,000.00 5.00 47,000.00 6.00 48,000.00 7.00 Residual Value 52,000.00 35,000.00 Wubz Incorporated currently carries book value of debt of 100 million and its current Market Cap of Equity is 500 million(1,000,000 shrs outstanding). THERE IS NO PREFERRED STOCK. Wubz's interest expense is on their debt is 5,000,000. Their corporate tax rate is 25%. Currently the US 10 Year Treasury bond is yielding 3.5%. The expected market return is 8.5%. Terminal Growth Rate is forecasted to be 3.5%. You must calculate the cost of equity using the CAPM using the information given above and using the UNLEVERED BETA. The equity beta is 1.3. Wubz is currently trading at $58 a share Round to 2 Decimal Corporate Tax Rate Expected Market Return Risk Free Rate Beta (Round to Nearest 1 decimal) Unlevered Equity Beta Debt Value Equity Value Cost of Debt Cost of Equity Debt Weighting Equity Weighting WACC(round to 2 decimals) Terminal Growth Rate(above) Common Stock Outstanding Year EBIT Depreciation OCF Capex Net Change in Working Capital FCF PV of FCF 1 10,250,000.00 1,025,000.00 1,250,000.00 545,000.00 2 4 3 10,875,000.00 11,277,000.00 11,848,000.00 1,087,500.00 1,127,700.00 1,184,800.00 1,300,000.00 800,000.00 1,100,000.00 350,000.00 TOTAL FIRM VALUE Debt Market Value TOTAL VALUE OF CS DCF Value Per Share Current Market Price Per Share According to your DCF valuation is Wubz's stock undervalued or overvalued? IF YOU CHANGED THE EQUITY BETA TO 1.4, what would the DCF value per G ⠀⠀ re be? 1,400,000.00 480,000.00 5 12,085,000.00 1,208,500.00 780,000.00 450,000.00 Year 6 projected FCF TV PV of TV Terminal With an Initial Investment of a Semi Truck for $185,000 and Cash Flows for 7 Years and an expected residual value of the Semi Truck of $25,000 after the 7 years, What is the NPV for this Semi Truck assuming a 9% discount rate? What would be the IRR? (HINT: 7th year cash flows will be cash + residual value) Initial Investment 185,000.00 Discount Rate 9% Cash Flows NPV IRR 1.00 35,000.00 2.00 38,000.00 3.00 41,000.00 4.00 44,000.00 5.00 47,000.00 6.00 48,000.00 7.00 Residual Value 52,000.00 35,000.00 Wubz Incorporated currently carries book value of debt of 100 million and its current Market Cap of Equity is 500 million(1,000,000 shrs outstanding). THERE IS NO PREFERRED STOCK. Wubz's interest expense is on their debt is 5,000,000. Their corporate tax rate is 25%. Currently the US 10 Year Treasury bond is yielding 3.5%. The expected market return is 8.5%. Terminal Growth Rate is forecasted to be 3.5%. You must calculate the cost of equity using the CAPM using the information given above and using the UNLEVERED BETA. The equity beta is 1.3. Wubz is currently trading at $58 a share Round to 2 Decimal Corporate Tax Rate Expected Market Return Risk Free Rate Beta (Round to Nearest 1 decimal) Unlevered Equity Beta Debt Value Equity Value Cost of Debt Cost of Equity Debt Weighting Equity Weighting WACC(round to 2 decimals) Terminal Growth Rate(above) Common Stock Outstanding Year EBIT Depreciation OCF Capex Net Change in Working Capital FCF PV of FCF 1 10,250,000.00 1,025,000.00 1,250,000.00 545,000.00 2 4 3 10,875,000.00 11,277,000.00 11,848,000.00 1,087,500.00 1,127,700.00 1,184,800.00 1,300,000.00 800,000.00 1,100,000.00 350,000.00 TOTAL FIRM VALUE Debt Market Value TOTAL VALUE OF CS DCF Value Per Share Current Market Price Per Share According to your DCF valuation is Wubz's stock undervalued or overvalued? IF YOU CHANGED THE EQUITY BETA TO 1.4, what would the DCF value per G ⠀⠀ re be? 1,400,000.00 480,000.00 5 12,085,000.00 1,208,500.00 780,000.00 450,000.00 Year 6 projected FCF TV PV of TV Terminal
Expert Answer:
Answer rating: 100% (QA)
The provided images contain several different questions related to finance I will address the first question concerning the calculation of Net Present ... View the full answer
Related Book For
Contemporary Business Mathematics with Canadian Applications
ISBN: 978-0134141084
11th edition
Authors: S. A. Hummelbrunner, Kelly Halliday, Ali R. Hassanlou, K. Suzanne Coombs
Posted Date:
Students also viewed these finance questions
-
Problem 3.21. If : [a,b] C R R we define the length of ([a, b]), Len(f([a, b]), as follows. 1. Define S to be all finite ordered sequences in [a, b] of the form s = {S} [a, b] where a = 50 < $1 < 82...
-
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...
-
Consider a manufacturing project (e.g., colored bowling balls). In the first year, if demand is high (probability 60%), the expected cash flow will be 100, if demand is low (probability 40%), the...
-
Calculate e y for the following values of y: (a) y = 1 (b) y = 5 (c) y = -.5 (d) y = -2.5 (e) y = 3.1 (f) y = - I (g) y = .05 (h) y = .32 (i) y = 6.1 (j) y = -5.4
-
A tank contains 3 kmol N2 and 7 kmol of CO2 gases at 25oC, 10 MPa. Based on ideal gas equation of state, determine (a) The average molar mass and (b) Volume () of the tank.
-
For the circuit shown below, determine the current and power and draw the phasor and time diagrams. 240 V 60 Hz R = 60 ww L = 150 mH C= 600 F-
-
The directors of Bellini plc, a Stock Exchange listed business, are contemplating purchasing some of its own shares in the market, and cancelling them, as an alternative to paying a dividend. Some of...
-
Carlsbad Enterprises has a capacity to produce 400,000 computer cases per year. The company is currently producing and selling 320,000 cases per year at a selling price of $80 per case. The cost of...
-
Displaying data in charts and graphs, such as histograms, pie charts, and bar charts, can make the data easier for your audience to interpret. How would you display your data, for a health issue...
-
The Royal Seas Company runs a three-night cruise to the Caribbean from Port Canaveral. The company wants to run TV ads promoting its cruises to high-income men, high-income women, and retirees. The...
-
Required information Billy's Big Box, Inc. (BBB) is a regional discount retailer that operates large discount stores in the southeastern United States. They compete directly in their markets with...
-
An important first step of exploratory data analysis is always to visualize the data. Construct a scatterplot of each time series (i.e., two different plots). If you need pointers on how to make a...
-
Cleanie Wombat Cleanie Wombat is a small Australian company that makes cleaning products. The chemical formulas used for its products were developed through R&D conducted by the company's small R&D...
-
As a manager at Yummy Melts, Martin is responsible for the firm's Just Right brand of ice cream. He recently approved a proposal to test market new ice cream flavors. He is also considering the...
-
Cogenesis Corporation is replacing their current steam plant with a 6-megawatt cogeneration plant that will produce both steam and electric power for their operations. What is the impact of a 5% and...
-
Suppose ABC firm is considering an investment that would extend the life of one of its facilities for 5 years. The project would require upfront costs of $9.97M plus $28.94M investment in equipment....
-
Visit Yahoo Finance and locate a publicly-traded company (for example Walmart, Kohls) and review the financial statements of the last two years of the and compute the following ratios: Current ratio...
-
Write the statement to store the contents of the txtAge control in an Integer variable named intAge.
-
Multiplication and division. Simplify. 1. - 6m(- 4m) 2. - 4(5x)(- 3y) 3. 2a(- 3b)(- 4c)(- 1) 4. - 2(x - 2y) 5. 5(2x - 4)
-
The total average monthly cost of heat, power, and water for Sheridan Service for last year was $2010. If this year's average monthly cost is expected to increase by one-tenth over last year's...
-
Suppose you just won the first prize in a lottery. The lottery offers you two possibilities for receiving your winnings. The first option is to receive a payment of $10 000 at the end of the year,...
-
Assuming normality, construct and interpret a 95% confidence interval for the population correlation coefficient.
-
As it has been standardized, the response z vmail messages has a standard deviation of 1.0. What would be the typical error in predicting z vmail messages if we simply used the sample mean response...
-
Use the data in the ANOVA table to find or calculate the following quantities: 20,000 19,000 18,000 17,000 16,000 15,000 14,000 13,000 12,000 11,000 Scatterplot of attendance vs winning percent...
![Mobile App Logo](https://dsd5zvtm8ll6.cloudfront.net/includes/images/mobile/finalLogo.png)
Study smarter with the SolutionInn App