Question: You have been asked to value a project on behalf of a large IT infrastructure company. The company has provided the following information (assume

You have been asked to value a project on behalf of a

You have been asked to value a project on behalf of a large IT infrastructure company. The company has provided the following information (assume all cash flows are in ZAR millions): Peers Year Unlevered FCF Share Naspers Prosus Cashflows and Debt Year Debt Cartrack BCX EOH 2023 2024 8 15 Raw Beta 1.15 1.12 0.86 0.91 0.74 Other Assumptions 2023 2024 2025 15 27 18 P Tax Rate R186 Debt Margin Market Cap. 0.86 0.11 0.55 0.8 0.95 Utilization 2023-2026 Utilization 2027-2030 Utilization 2031 onwards EMRP Project Cost 2022 2025 2026 2027 2028 2029 2030 2031 2032 7 13 11 8 11 7 12 15 2026 2027 19 Debt 0.18 0.02 0.32 0.2 0.09 0.66 27% 2028 2029 12 14 9.32% 1.25% 85.00% 91.00% 87.00% 6.60% 55.00 2030 Calculate the value of the project using the adjusted present value method. 2031 2032 24 28

Step by Step Solution

★★★★★

3.45 Rating (161 Votes )

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock

First lets calculate the unlevered free cash flows FCFs for the project 2023 R8 million 2024 R15 mil... View full answer

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!

You have been asked to evaluate two companies as possible investments. The two companies, Norfolk Industries Inc. and Strafford Crystal Limited, are similar in size. Assume that all other available...

You have been asked to value Alcoa and have come up with the following inputs. The stock has a beta of 0.90, estimated over the last five years. During this period, the firm had an average...

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...

For the cash flows and Initial Outlay shown in the table to the right, calculate the payback period.(Remember, you're to calculate the period, not the payback date.) Year Project X Cumulative CF...

Minerva Inc. wants to estimate the present value of a project. All production and sales take place one year from now, and there is no option to shut down production. The project will produce 50...

Pegasus Inc. wants to estimate the present value of project X. All production and sales take place one year from now, and there is no option to shut down production. Project X will produce 50...

Chap 12 case CArITAL BUDGETING AND CASH FLOW ESTIMATION Allied Food Products is considering expanding into the fruit juice bustness with a new fresh lemon juice product. Assume that you were recently...

A(n) ____ is very similar to a counter that you use to count loop iterations, except that you usually add a value other than one to this type of variable.

Ten years ago 53% of American families owned stocks or stock funds. Sample data collected by the Investment Company Institute indicate that the percentage is now 46% (The Wall Street Journal, October...

In a real estate loan transaction, the promissory note is A ) the document that creates a lien on the property. B ) evidence of the debt. C ) a security instrument. D ) used to identify the real...

Dr. Midas Welby opened up a psychiatry practice on March 1, 2019. He operates this practice out of his personal residence in Kingston and also has an office located in Belleville. Details of revenues...

Determine the equations for the current and the instantaneous power in the network in Figure P 9.1 4 12

Should mobile apps be allowed to collect information about your location and transmit this information to data brokers?

In Boston, 50 restaurants threatened to stop accepting the American Express card if the company refused to reduce the commission it charged on each purchase. Visa International, one of American...

Refer to Exercise 14.81 and the study to compare the speeds of three drill bits. Recall that five drilling sites were randomly assigned to each bit, and the rate of penetration (RoP) in feet per hour...

Compared with the COX-2 enzyme, COX-1 hasa larger active site.a more elonnoted three dimensional structure.more barrels.a smaller artive cite

Collicutt Energy Services Ltd. of Calgary, Alberta, reported the following for land, buildings, and equipment (in millions): During 2014, Collicutt Energy paid $74.2 million for new property and...

Morris Cody, the owner of Park wood Apartments, has delegated management of the apartment building to Mario daSilva, a friend. Cody drops by to meet tenants and check up on rent receipts, but daSilva...

Gilead Construction Inc., which is headquartered in Calgary, Alberta, built a small apartment building in Red Deer. The construction foreman, whose name was Jon Machenko, moved to Red Deer in May to...

USA Today reports (Gary Stoller, Hotel Bill Mistakes Mean Many Pay Too Much) that George Hansen, CEO of Wichita-based Corporate Lodging Consultants, conducted a recent review of hotel bills over a...

Nationwide Mutual Insurance, based in Columbus, Ohio, is one of the largest diversified insurance and financial services organizations in the world, with more than $140 billion in assets. Nationwide...

Discuss the issues a decision maker should consider when determining the significance level to use in a hypothesis test.