For unlimited access to Homework Help, a Homework+ subscription is required.

Verified Answer requested

Your firm is considering a new three-year project. You know that the

unlevered cost of equity for firms with a similar risk as your target is 8%. At the end of the

project, all available funds are distributed to equity and debt holders. Use the following

financial statements to answer the questions on the next page:

 

Year

0

1

2

3

Income statement

 

 

 

 

Sales

 

$175,000

$175,000

$175,000

COGS

 

$26,250

$26,250

$26,250

Depreciation

 

$100,000

$100,000

$100,000

EBIT

 

$48,750

$48,750

$48,750

Interest payment on debt

 

$9,000

$9,000

$9,000

Profit Before tax

 

$39,750

$39,750

$39,750

Taxes

 

$21,863

$21,863

$21,863

Profit after tax

 

$17,888

$17,888

$17,888

Dividends

 

$17,888

$17,888

$17,888

Retained earnings

 

$0

$0

$0

 

Balance Sheet

 

 

 

 

Cash and Mark. Sec.

$0

$100,000

$200,000

$300,000

Current Assets

$0

$0

$0

$0

Fixed Assets

 

 

 

 

   At cost

$300,000

$300,000

$300,000

$300,000

   Acc. Depreciation

$0

$100,000

$200,000

$300,000

   Net Fixed Assets

$300,000

$200,000

$100,000

$0

Total Assets

$300,000

$300,000

$300,000

$300,000

 

 

 

 

 

Current liabilities

$0

$0

$0

$0

Debt

$150,000

$150,000

$150,000

$150,000

Stock

$150,000

$150,000

$150,000

$150,000

Acc. Ret. Earn.

$0

$0

$0

$0

Total liab.and equity

$300,000

$300,000

$300,000

$300,000

 

  1. a) How large an equity investment does the project require upfront?

 

  1. b) How much equity is recovered at the end of the project?

 

  1. c) Show the cash to and from equity holders for the entire project. Don’t forget

about dividends, initial, and terminal equity flows. Actual cash, not free cash flow!

 

Year

0

1

2

3

Total cash flows to equity

 

 

 

 

 

 

  1. d) Based on the cash flows in part c, what is the IRR for the equity holders?

 

 

  1. e) What is the present value of the tax shield for this three-year project?

Remember, this is not a perpetuity, it’s a three-year project.

 

  1. f) Is this a good project for shareholders?
Avatar image
britokamal0708 asked for the first time
Avatar image
kelinkumar50 asked for the first time
  1. Introduction to python Python in Today's Programming 
  2. Importance of Python in Various Industries
  3. Widely used in various industries such as finance, healthcare, and gaming
  4. Offers flexibility, ease of use, and readability, making it a popular choice for developers
  5. Allows for rapid prototyping and development, enabling faster time-to-market for productsAdvanced Features of Python
  6. Advanced features such as decorators, generators, and list comprehensions
  7. Powerful libraries and frameworks such as NumPy, Pandas, and Django
  8. Wide range of use cases, from data analysis to web development and scripting
  9. Python's Advantage Over Other Languages
  10. Readability and simplicity of code, reducing the likelihood of bugs and errors
  11. Large and active community, with plenty of resources and libraries available
  12. Extensive documentation and support make it a great choice for beginners and experts alikePython's Future in Development and AI/ML
  13. Continued growth in the field of artificial intelligence and machine learning
  14. Wide range of use cases and applications, including natural language processing, computer vision, and predictive modeling
  15. Expected to remain a dominant language in development and AI/ML for years to comePython's Role in Data Science and Visualization
  16. Wide range of tools and libraries available for data manipulation, analysis, and visualization
  17. Popular languages for data science, with a growing number of job opportunities in the field
  18. Allows for easy and effective communication of results and insights to stakeholders and decision-makers.
  19. Python's Usage in Industries like Finance, Healthcare, and Gaming
  20. Widely used in finance for tasks such as algorithmic trading, risk analysis, and financial modeling
  21. Applications in healthcare include data analysis, image analysis, and machine learning for disease diagnosis
  22. Growing use in gaming for development and prototyping, as well as data analysis and machine learning for player behavior analysis.
Avatar image
muthumanikandankalidoss asked for the first time
Avatar image
kadiatusambola6 asked for the first time

Start filling in the gaps now
Log in