1015 Words5 Pages

Case study: Sampa Video, Inc. 1. What is the value of the project assuming the firm was entirely equity financed? What are the annual projected free cash flows? What discount rate is appropriate?
The discount rate used to calculate the present value of the project is Sampa Video’s cost of equity capital. We can use the CAPM model to calculate the rate, which is (5%+1.5*7.2%). Then we get the rate of 15.8% as the discount rate used to calculate the PV of the Free Cash Flows from 2002 to 2006.
The material said that after 2006 FCF would grow at 5% long term rate. We estimated the terminal value of the company using the Gordon Growth Model, which comes the result of $4,812,500.
As shown in table1, the annual projected free cash flows are -112000, 6000, 151000, 314000, 5307500(495000+4812500).
The net present value of the project when the firm is entirely equity financed should equal to the unlevered net present value of the project. With the discount rate of 15.8%, the NPV of the project is $1,228,485. The total value of the project is the total free cash flows on the project which is $2,728,485.
2. Value the project using the Adjusted Present Value (APV) approach assuming the firm raises $750 thousand of debt to fund the project and keeps the level of debt constant in perpetuity.
As the cost of debt capital for the project is given as 6.8% before taxes and the tax rate is 40%, the after tax cost of debt capital should be (1-Tc)rB = (1 - .40)6.8% = 4.08%. With the assumption that the firm will raise the fund of $750 thousand on debt and the level of the debt will remain unchanged. We can calculate the tax shield of 20400 each year for perpetuity. The PV of the tax shield is 300000, which is equivalent to the 40% tax rate times the amount of debt.
The net present value of the project using the APV on the $750000 of debt level is the unlevered NPV of

Related

## Fin 516 Week 1 Hw

458 Words | 2 PagesWhat is the ex-dividend price of a share in a perfect capital market? b. If the board instead decided to use the cash to do a one-time share repurchase, in a perfect capital market, what is the price of the shares once the repurchase is complete? c. In a perfect capital market, which policy in part (a) or (b) makes investors in the firm better off? Problem 17-15 on Distribution to Shareholders based on Chapter 17 Payout Policy Suppose that all capital gains are taxed at a 25% rate and that the dividend tax rate is 50%.

## Delta Airline Cost of Captial

605 Words | 3 PagesDelta incurs a marginal corporate tax rate of 30%. • 20 year Treasury risk free rate is currently about 3.64%. The historical (1926-2008) difference in yield between 20-year government bonds and T-bills is around 2.3%. Subtract 2.3% from the 20-year rate to find the equivalent average one-year interest rate today. The one-year risk free interest rate is 1.34%.

## Fin 517 Week 9

638 Words | 3 PagesPage 484 has formulas!! 6. When the firms maintains a target leverage ratio, we compute its levered value V^L as the present value of its free cash flows using the WACC, whereas its unlevered value V^U is the present value of its free cash flows using its unlevered cost of capital or pretax WACC. 15.3 Recapitalizing to Capture the Tax Shield 1. when securities are fairly priced, the original shareholders of a firm capture the full benefit of the interest tax shield from an increase in leverage 15.4 Personal

## Fi515 Week 2 Self Quiz

493 Words | 2 PagesNikko Corp's total common equity at the end of last year was $305,000 and its net income after taxes was $60,000. What was its ROE(Return on Equity)? (Points : 6) 16.87% 17.75% 18.69% 19.67% 20.66% Formula used in Return on Equity calculation is: 3. You have a chance to buy an annuity that pays $1,000 at the end of each year for three years. You could earn 5.5% on your money in other investments with equal risk.

## Acc 552 Week 2 Mini Case

708 Words | 3 PagesIn total it will be $74,295; since the investors paid $80,000 the yield rate is less than 8%. As for the correctness of the $748 first year bond discount amortization, the calculation follows: Since the bond proceeds were $80,000 and the true yield is 7.23% per year. 7.23% came from the interest table that I have. Then for Year 1 net interest should be $80,000*.0723 =$5784. But the stated interest payment is $5,000, thus the $784 interest expense is amortization of the bond discount.

## BUSN 278 Midterm Exam Questions

582 Words | 3 PagesPart (b) Calculate the seasonal forecast of sales for February of Year 3. Part (c) Which forecast do you think is most accurate and why? 11. Question : (TCO 6) Davis Company is considering two capital investment proposals. Estimates regarding each project are provided below: Project A Project B Initial Investment $800,000 $650,000 Annual Net Income $50,000 45,000 Annual Cash Inflow $220,000 $200,000 Salvage Value $0 $0 Estimated Useful Life 5 years 4 years The company requires a 10% rate of return on all new investments.

## Capital Structure Essay

710 Words | 3 PagesFin 3322: Cashman Capital Structure In-class 1. The total amount of debt in the company is $1 million and expects to have the same amount of debt forever. If the company has before tax cost of debt of 10% and corporate tax rate of 35%, what is the present value of tax shield? 1,000,000 * 0.35 = 350,000 2. Health and Wealth Company is financed entirely by common stock which is priced to offer a 15% expected return.

## Acc 551 Midterm Exam Paper

1196 Words | 5 PagesMartinez uses the effective-interest method of amortizing bond premium. At the end of the first year, Martinez should report unamortized bond premium of: 1. Question: : (TCO C) Sisco Co. purchased a patent from Thornton Co. for $180,000 on July 1, 2007. Sisco amortizes the patent over a period of 10 years. Expenditures of $92,000 for successful litigation in defense of the patent were paid on July 1, 2011.

## Homewoek Number 2 Acctg

650 Words | 3 Pages5. (TCO D) In a period of increasing prices, which inventory cost flow assumption will result in the highest amount of net income? (Points : 5) LIFO The average cost method FIFO Income tax expense for the period will be the same under all assumptions. 6. (TCOs A, E) Equipment with a cost of $212,000 has an estimated salvage value of $12,000 and an estimated life

## Fin 540 Quiz

956 Words | 4 PagesEach bond would have 75 warrants attached to it, each exercisable into one share of stock at an exercise price of $47. The firm’s straight bonds yield 10%. Each warrant is expected to have a market value of $2.00 given that the stock sells for $42. What coupon interest rate must the company set on the bonds in order to sell the bonds-with-warrants at par? Question 24 Europa Corporation is financing an ongoing construction project.

### Fin 516 Week 1 Hw

458 Words | 2 Pages### Delta Airline Cost of Captial

605 Words | 3 Pages### Fin 517 Week 9

638 Words | 3 Pages### Fi515 Week 2 Self Quiz

493 Words | 2 Pages### Acc 552 Week 2 Mini Case

708 Words | 3 Pages### BUSN 278 Midterm Exam Questions

582 Words | 3 Pages### Capital Structure Essay

710 Words | 3 Pages### Acc 551 Midterm Exam Paper

1196 Words | 5 Pages### Homewoek Number 2 Acctg

650 Words | 3 Pages### Fin 540 Quiz

956 Words | 4 Pages