Concept explainers
Project Evaluation. This is a comprehensive project evaluation problem bringing together much of what you have learned in this and previous chapters. Suppose you have been hired as a financial consultant to Defense Electronics, Inc. (DEI), a large, publicly traded firm that is the market share leader in radar detection systems (RDSs). The company is looking at setting up a manufacturing plant overseas to produce a new line of RDSs. This will be a five-year project. The company bought some land three years ago for $4.5 million in anticipation of using it as a toxic dump site for waste chemicals, but it built a piping system to safely discard the chemicals instead. If the land were sold today, the net proceeds would be $5 million after taxes. In five years, the land will be worth $5.3 million after taxes. The company wants to build its new manufacturing plant on this land; the plant will cost $19.5 million to build. The following market data on DEI’s securities are current:
Debt: | 60,000 6.2 percent coupon bonds outstanding, 25 years to maturity, selling for 95 percent of par; the bonds have a $1,000 par value each and make semiannual payments. |
Common stock: | 1,250,000 shares outstanding, selling for $97 per share; the beta is 1.15. |
90,000 shares of 5.8 percent preferred stock outstanding, selling for $95 per share. | |
Market: | 7 percent expected market risk premium; 3.8 percent risk-free rate |
DEI’s tax rate is 34 percent. The project requires $825,000 in initial net working capital investment to get operational.
a. Calculate the project’s Time o cash flow, taking into account all side effects.
b. The new RDS project is somewhat riskier than a typical project for DEI, primarily because the plant is being located overseas. Management has told you to use an adjustment factor of +2 percent to account for this increased riskiness. Calculate the appropriate discount rate to use when evaluating DEI’s project.
c. The manufacturing plant has an eight-year tax life, and DEI uses straight-line
d. The company will incur $3,500,000 in annual fixed costs. The plan is to manufacture 13,000 RDSs per year and sell them at $10,800 per machine; the variable production costs are $9,900 per RDS. What is the annual operating cash flow, OCF, from this project?
e. Finally, DEI’s president wants you to throw all your calculations, all your assumptions, and everything else into a report for the chief financial officer; all he wants to know is what the RDS project’s
a)
To determine: The initial cash flow of the project at Time 0.
Introduction:
Project evaluation refers to the process of evaluating the project for its feasibility and economic viability.
Answer to Problem 28QP
The initial cash flow at Time 0 is $25,325,000.
Explanation of Solution
Given information:
Company D manufactures radar detection systems. It is planning to open a new manufacturing plant overseas. The project will take five years. It had purchased a land overseas at $4,500,000 for dumping chemical waste. However, the company found an alternative to dispose of waste and the land remained unused.
The current after-tax valuation of the land is $5,000,000. It would be worth $5,300,000 in five years. The company wants to implement the project on this unused land. The cost of plant and equipment would be $19,500,000. The current market data for Company D is as follows:
- Debt: Company D has bonds with a face value of $1,000 and a coupon rate of 6.2 percent. There are 60,000 outstanding bonds. The bonds will mature in 25 years, and they make semiannual coupon payments. The bond currently sells at 95 percent of the face value.
- Common equity: The common equity of Company D has 1,250,000 shares outstanding. The current selling price of the share is $97. The stock has a beta of 1.15. The risk-free rate is 3.8 percent, and the market risk premium is 7 percent.
- Preferred stock: Company D has 90,000 outstanding preferred shares. The dividend is 5.8 percent, and the current market value is $95 per share. Assume that the face value of the share is $100.
The tax rate applicable to Company D is 34 percent. The project needs an initial net working capital of $825,000 to begin the operations.
Compute the initial cash outflow:
The initial cash flow includes the cost of the land, plant, and equipment, and the initial net working capital. The land currently values at $5,000,000. The cost of buying plant and equipment is $19,500,000. The initial working capital required is $825,000. Hence, the initial cash outflow at Time 0 is $25,325,000
b)
To determine: The discount rate
Answer to Problem 28QP
The discount rate is 11.30 percent.
Explanation of Solution
Given information:
Company D manufactures radar detection systems. It is planning to open a new manufacturing plant overseas. The project will take five years. It had purchased a land overseas at $4,500,000 for dumping chemical waste. However, the company found an alternative to dispose of waste and the land remained unused.
The current after-tax valuation of the land is $5,000,000. It would be worth $5,300,000 in five years. The company wants to implement the project on this unused land. The cost of plant and equipment would be $19,500,000. The current market data for Company D is as follows:
- Debt: Company D has bonds with a face value of $1,000 and a coupon rate of 6.2 percent. There are 60,000 outstanding bonds. The bonds will mature in 25 years, and they make semiannual coupon payments. The bond currently sells at 95 percent of the face value.
- Common equity: The common equity of Company D has 1,250,000 shares outstanding. The current selling price of the share is $97. The stock has a beta of 1.15. The risk-free rate is 3.8 percent, and the market risk premium is 7 percent.
- Preferred stock: Company D has 90,000 outstanding preferred shares. The dividend is 5.8 percent, and the current market value is $95 per share. Assume that the face value of the share is $100.
The tax rate applicable to Company D is 34 percent. The project needs an initial net working capital of $825,000 to begin the operations.
The company can use the weighted average cost of capital as its discount rate if the new project’s risk is similar to the company’s risk. It is given that the project is riskier than the firm is. The company adds 2 percent to its weighted average cost of capital to match the riskiness of the project. Therefore, the discount rate for the project would we equal to the sum of the weighted average cost of capital and the adjustment factor of 2 percent.
The formula to calculate the market value of debt:
The formula to calculate the market value of equity:
The formula to calculate the market value of preferred stock:
The formula to calculate the total market value of the capital structure:
The formula to calculate the cost of equity using the Security market line (SML) approach:
“RE” refers to the expected return on equity or the cost of equity
“Rf” refers to the risk-free rate
“RM” refers to the expected return on the market portfolio
“βE” refers to the beta or risk of the equity
The formula to calculate the cost of preferred stock:
Where,
“RP” refers to the return on preferred stock or cost of preferred stock
“D” refers to the dividend earned on the preferred stock
“P0” refers to the current price of preference stock
The formula to calculate annual coupon payment:
The formula to calculate the current price or the market value of the debt:
The formula to calculate the yield to maturity:
Where,
“C” refers to the coupon paid per period
“F” refers to the face value paid at maturity
“r” refers to the yield to maturity
“t” refers to the periods to maturity
The formula to calculate the after-tax cost of debt:
Where,
“RD” refers to the cost of debt
“TC” refers to the corporate tax rate
The formula to calculate the weighted average cost of capital:
Where,
“WACC” refers to the weighted average cost of capital
“RE” refers to the return on equity or cost of equity
“RD” refers to the return on debt or cost of debt
“RP” refers to the return on debt or cost of preferred stock
“E” refers to the amount of common equity capital
“D” refers to the amount of debt
“P” refers to the amount of preferred stock
“V” refers to the total amount of capital
“TC” refers to the corporate tax rate
Compute the market value of debt:
Hence, the market value of debt is $57,000,000.
Compute the market value of equity:
Hence, the market value of common equity is $121,250,000.
Compute the market value of preferred stock:
Hence, the market value of preferred stock is $8,550,000.
Compute the total market value of the capital structure:
Hence, the total market value of the capital structure is $186,800,000.
Compute the cost of equity:
Hence, the cost of equity is 11.85 percent.
Compute the cost of preferred stock:
The face value of the preferred stock is $100. The dividend percent is 5.8. Hence, the dividend is $5.8
Hence, the cost of preferred stock is 6.11 percent.
Compute the annual coupon payment:
Hence, the annual coupon payment is $62.
Compute the current price of the bond:
The face value of the bond is $1,000. The bond value is 95% of the face value of the bond.
Hence, the current price of the bond is $950.
Compute the semiannual yield to maturity of the bond as follows:
The bond pays the coupons semiannually. The annual coupon payment is $62. However, the bondholder will receive the same is two equal installments. Hence, semiannual coupon payment or the 6-month coupon payment is $31
The remaining time to maturity is 25 years. As the coupon payment is semiannual, the semiannual periods to maturity are 50
Finding “r” in Equation (1) would give the semiannual yield to maturity. However, it is difficult to simplify the above the equation. Hence, the only method to solve for “r” is the trial and error method.
The first step in trial and error method is to identify the discount rate that needs to be used. The bond sells at a premium in the market if the market rates (Yield to maturity) are lower than the coupon rate. Similarly, the bond sells at a discount if the market rate (Yield to maturity) is greater than the coupon rate.
In the given information, the bond sells at a discount because the market value of the bond is lower than its face value. Hence, substitute “r” with a rate that is higher than the coupon rate until one obtains the bond value close to $950.
The coupon rate of 6.2 percent is an annual rate. The semiannual coupon rate is 3.1 percent
The attempt under the trial and error method using 3.306 percent as “r”:
The current price of the bond is $949.94 when “r” is 3.306 percent. Hence, 3.306 percent is the semiannual yield to maturity.
Compute the annual yield to maturity:
Hence, the yield to maturity is 6.61 percent.
Compute the after-tax cost of debt:
The pre-tax cost of debt is equal to the yield to maturity of the bond. The yield to maturity of the bond is 6.61 percent. The corporate tax rate is 34 percent.
Hence, the after-tax cost of debt is 4.36 percent.
Compute the weighted average cost of capital:
The market value of equity (E) is $121,250,000, the market value of preferred stock (P) is $8,550,000, and the market value of debt (D) is $57,000,000. The total market value (V) is $186,800,000. The cost of equity “RE” is 11.85 percent, the cost of preferred stock “RP” is 6.11 percent, and the after-tax cost of debt “RD” is 4.36 percent. As the after-tax cost of debt is available, omit “(1−TC)” from the formula.
Hence, the weighted average cost of capital is 9.30 percent.
Compute the discount rate:
The company adds 2 percent to its weighted average cost of capital to match the riskiness of the project. The weighted average cost of capital is 9.30 percent. Hence, the discount rate is 11.30 percent
c)
To determine: The after-tax salvage value after 5 years.
Answer to Problem 28QP
The after-tax salvage value after 5 years is $3,872,250.
Explanation of Solution
Given information:
Company D manufactures radar detection systems. It is planning to open a new manufacturing plant overseas. The project will take five years. It had purchased a land overseas at $4,500,000 for dumping chemical waste. However, the company found an alternative to dispose of waste and the land remained unused.
The current after-tax valuation of the land is $5,000,000. It would be worth $5,300,000 in five years. The company wants to implement the project on this unused land. The cost of plant and equipment would be $19,500,000. The current market data for Company D is as follows:
- Debt: Company D has bonds with a face value of $1,000 and a coupon rate of 6.2 percent. There are 60,000 outstanding bonds. The bonds will mature in 25 years, and they make semiannual coupon payments. The bond currently sells at 95 percent of the face value.
- Common equity: The common equity of Company D has 1,250,000 shares outstanding. The current selling price of the share is $97. The stock has a beta of 1.15. The risk-free rate is 3.8 percent, and the market risk premium is 7 percent.
- Preferred stock: Company D has 90,000 outstanding preferred shares. The dividend is 5.8 percent, and the current market value is $95 per share. Assume that the face value of the share is $100.
The tax rate applicable to Company D is 34 percent. The project needs an initial net working capital of $825,000 to begin the operations.
The formula to calculate the depreciation per year:
The formula to calculate the book value after 5 years:
The formula to calculate the after-tax salvage value:
Compute the depreciation per year:
The cost of the equipment is $19,500,000, and its tax life is 8 years (Given).
Hence, the depreciation per year is $2,437,500.
Compute the book value after 5 years:
Hence, the book value after five years is $7,312,500.
Compute the after-tax salvage value:
It is given that the market value of the equipment after 5 years is $2,100,000. The book value after 5 years is $7,312,500. The tax rate is 34 percent.
Hence, the after-tax salvage value is $3,872,250.
d)
To determine: The operating cash flow of the project
Answer to Problem 28QP
The operating cash flow of the project every year is $6,240,750.
Explanation of Solution
Given information:
The new project has annual fixed costs worth $3,500,000. The new plant will manufacture 13,000 products. The selling price of each product is $10,800, and the cost of production is $9,900.
The formula to calculate the operating cash flow:
Compute the operating cash flow:
The selling price of each product is $10,800, and the cost of production is $9,900. The depreciation per year is $2,437,500. The fixed costs are $3,500,000. The tax rate is 34 percent.
Hence, the operating cash flow is $6,240,750.
e)
To determine: The net present value and the internal rate of return.
Answer to Problem 28QP
The net present value is $3,473,205.12, and the internal rate of return is 15.81 percent.
Explanation of Solution
Given information:
Company D manufactures radar detection systems. It is planning to open a new manufacturing plant overseas. The project will take five years. It had purchased a land overseas at $4,500,000 for dumping chemical waste. However, the company found an alternative to dispose of waste and the land remained unused.
The current after-tax valuation of the land is $5,000,000. It would be worth $5,300,000 in five years. The company wants to implement the project on this unused land. The cost of plant and equipment would be $19,500,000. The current market data for Company D is as follows:
- Debt: Company D has bonds with a face value of $1,000 and a coupon rate of 6.2 percent. There are 60,000 outstanding bonds. The bonds will mature in 25 years, and they make semiannual coupon payments. The bond currently sells at 95 percent of the face value.
- Common equity: The common equity of Company D has 1,250,000 shares outstanding. The current selling price of the share is $97. The stock has a beta of 1.15. The risk-free rate is 3.8 percent, and the market risk premium is 7 percent.
- Preferred stock: Company D has 90,000 outstanding preferred shares. The dividend is 5.8 percent, and the current market value is $95 per share. Assume that the face value of the share is $100.
The tax rate applicable to Company D is 34 percent. The project needs an initial net working capital of $825,000 to begin the operations.
Net present value is a tool that helps in evaluating a new project. It determines whether the present value of cash flows from the project exceed the initial cost of investment. The internal rate of return in a return where the net present value of the project is zero.
The formula to calculate the net present value and the internal rate of return:
Where,
“CF1 to CFt” refer to the cash flow from period 1 to period t
“r” refers to the discount rate
Compute the net present value:
The initial investment in the project is $25,325,000. The operating cash flow of the project is $6,240,750. Hence, it is the cash flow from Year 1 to Year 4. For Year 5, the cash flow should include the operating cash flow plus the after-tax salvage value, after-tax land value, and the recovery of the initially invested working capital.
The after-tax salvage value is $3,872,250, the after-tax land value is $5,300,000, and the initial working capital is $825,000. Hence, the cash flow in Year 5 is $16,238,000
Hence, the net present value is $3,473,205.12.
Compute the internal rate of return:
The internal rate of return in a return where the net present value of the project is zero. It is possible to determine the internal rate of return only through the trail and error method or by using a software. The net present value is positive. Hence, the trial and error rate should be higher than the discount rate. Use a trial rate of 15.81 percent to determine whether the net present value is zero.
Hence, the approximate internal rate of return is 15.81 percent.
Want to see more full solutions like this?
Chapter 12 Solutions
Essentials of Corporate Finance (Mcgraw-hill/Irwin Series in Finance, Insurance, and Real Estate)
- Suppose you have been hired as a financial consultant to Defense Electronics, Incorporated (DEI), a large, publicly traded firm that is the market share leader in radar detection systems (RDSs). The company is looking at setting up a manufacturing plant overseas to produce a new line of RDSs. This will be a five-year project. The company bought some land three years ago for $4.6 million in anticipation of using it as a toxic dump site for waste chemicals, but it built a piping system to safely discard the chemicals instead. The land was appraised last week for $7.7 million on an aftertax basis. In five years, the aftertax value of the land will be $8.1 million, but the company expects to keep the land for a future project. The company wants to build its new manufacturing plant on this land; the plant and equipment will cost $29.8 million to build. The following market data on DEI’s securities are current: Debt: 185,000 bonds with a coupon rate of 7.7 percent outstanding, 25…arrow_forwardSuppose you have been hired as a financial consultant to Defense Electronics, Incorporated (DEI), a large, publicly traded firm that is the market share leader in radar detection systems (RDSs). The company is looking at setting up a manufacturing plant overseas to produce a new line of RDSs. This will be a five-year project. The company bought some land three years ago for $3.8 million in anticipation of using it as a toxic dump site for waste chemicals, but it built a piping system to safely discard the chemicals instead. The land was appraised last week for $6.9 million on an aftertax basis. In five years, the aftertax value of the land will be $7.3 million, but the company expects to keep the land for a future project. The company wants to build its new manufacturing plant on this land; the plant and equipment will cost $33.5 million to build. The following market data on DEI’s securities are current: Debt: 145,000 bonds with a coupon rate of 6.9 percent outstanding, 22…arrow_forwardSuppose you have been hired as a financial consultant to Defense Electronics, Incorporated (DEI), a large, publicly traded firm that is the market share leader in radar detection systems (RDSs). The company is looking at setting up a manufacturing plant overseas to produce a new line of RDSs. This will be a five-year project. The company bought some land three years ago for $3.8 million in anticipation of using it as a toxic dump site for waste chemicals, but it built a piping system to safely discard the chemicals instead. The land was appraised last week for $6.9 million on an aftertax basis. In five years, the aftertax value of the land will be $7.3 million, but the company expects to keep the land for a future project. The company wants to build its new manufacturing plant on this land; the plant and equipment will cost $33.5 million to build. The following market data on DEI’s securities are current: Debt: 145,000 bonds with a coupon rate of 6.9 percent outstanding, 22…arrow_forward
- Suppose you have been hired as a financial consultant to Defense Electronics, Incorporated (DEI), a large, publicly traded firm that is the market share leader in radar detection systems (RDSs). The company is looking at setting up a manufacturing plant overseas to produce a new line of RDSs. This will be a five-year project. The company bought some land three years ago for $3.8 million in anticipation of using it as a toxic dump site for waste chemicals, but it built a piping system to safely discard the chemicals instead. The land was appraised last week for $6.9 million on an aftertax basis. In five years, the aftertax value of the land will be $7.3 million, but the company expects to keep the land for a future project. The company wants to build its new manufacturing plant on this land; the plant and equipment will cost $33.5 million to build. The following market data on DEI’s securities are current: Debt: 145,000 bonds with a coupon rate of 6.9 percent outstanding, 22…arrow_forwardSuppose you have been hired as a financial consultant to Defense Electronics, Incorporated (DEI), a large, publicly traded firm that is the market share leader in radar detection systems (RDSs). The company is looking at setting up a manufacturing plant overseas to produce a new line of RDSs. This will be a five-year project. The company bought some land three years ago for $3.8 million in anticipation of using it as a toxic dump site for waste chemicals, but it built a piping system to safely discard the chemicals instead. The land was appraised last week for $6.9 million on an aftertax basis. In five years, the aftertax value of the land will be $7.3 million, but the company expects to keep the land for a future project. The company wants to build its new manufacturing plant on this land; the plant and equipment will cost $33.5 million to build. The following market data on DEI’s securities are current: Debt: 145,000 bonds with a coupon rate of 6.9 percent outstanding, 22…arrow_forwardSuppose you have been hired as a financial consultant to Defense Electronics, Incorporated (DEI), a large, publicly traded firm that is the market share leader in radar detection systems (RDSS). The company is looking at setting up a manufacturing plant overseas to produce a new line of RDSS. This will be a five-year project. The company bought some land three years ago for $7.3 million in anticipation of using it as a toxic dump site for waste chemicals, but it built a piping system to safely discard the chemicals instead. If the land were sold today, the net proceeds would be $7.76 million after taxes. In five years, the land will be worth $8.06 million after taxes. The company wants to build its new manufacturing plant on this land; the plant will cost $13.64 million to build. The following market data on DEI's securities are current: Debt: Common stock: Preferred stock: Market: 93,200 6.9 percent coupon bonds outstanding, 23 years to maturity, selling for 93.4 percent of par; the…arrow_forward
- Suppose you have been hired as a financial consultant to Defense Electronics, Incorporated (DEI), a large, publicly traded firm that is the market share leader in radar detection systems (RDSS). The company is looking at setting up a manufacturing plant overseas to produce a new line of RDSS. This will be a five-year project. The company bought some land three years ago for $7.2 million in anticipation of using it as a toxic dump site for waste chemicals, but it built a piping system to safely discard the chemicals instead. If the land were sold today, the net proceeds would be $7.65 million after taxes. In five years, the land will be worth $7.95 million after taxes. The company wants to build its new manufacturing plant on this land; the plant will cost $13.2 million to build. The following market data on DEI's securities are current: Debt: Common stock: Preferred stock: Market: 91,000 6.8 percent coupon bonds outstanding, 27 years to maturity, selling for 94.5 percent of par; the…arrow_forwardPrepare the financial section of a business case for the Cloud-Computing Case that is listed above this assignment in Canvas. Assume that this project will take eight months to complete (in Year 0) and will cost $600,000. The costs to implement some of the technologies will be $300,000 for year one and $200,000 for years two and three. Estimated benefits will start in year 1 at$400,000 and will be $600,000 for years 2 and 3. There is no benefit in year 0. Use the business case spreadsheet template (business_case_financials.xls) template provided below this assignment in Canvas to calculate the NPV, ROI, and the year in which payback occurs. Assume a 7 percent discount rate for the template. notes* Payback occurs in the first year that there is a positive value for cumulative benefits - costs. (*Negative values are presented in parenthesis) Financial Analysis for Project Name Created by: Date: Note: Change the inputs, shown in green below (i.e. interest rate, number of…arrow_forwardPrepare the financial section of a business case for the Cloud-Computing Case that is listed above this assignment in Canvas. Assume that this project will take eight months to complete (in Year 0) and will cost $600,000. The costs to implement some of the technologies will be $300,000 for year one and $200,000 for years two and three. Estimated benefits will start in year 1 at $400,000 and will be $600,000 for years 2 and 3. There is no benefit in year 0. Use the business case spreadsheet template (business_case_financials.xls) template provided below this assignment in Canvas to calculate the NPV, ROI, and the year in which payback occurs. Assume a 7 percent discount rate for the template. notes* Payback occurs in the first year that there is a positive value for cumulative benefits - costs. (*Negative values are presented in parenthesis) What I have so far is attached I need to make it so Pay back occurs in year 3 where there is positive cumulative benefits - costs.arrow_forward
- Mercedes is considering upgrading their existing manufacturing line with state-of-the-art robotics. They will start with a pilot project at a single plant, and will assess profitability and potential scalability following the pilot. Your branch has been chosen as the pilot project test site, and you (the manager of the plant) need to assess your budget before launch the pilot. The installed cost of the new machinery is $200,000 and is expected to last for 10 years. The salvage value is expected to be $2.5×10,000 in today's dollars. Revenue is expected to increase by $40,000 while operating costs are expected to increase $5000 (both actual). Determine the present worth of the project, assuming an (actual) MARR of 12% , a CCA rate of 12% and a corporate tax rate of 25%arrow_forwardYour manager has asked you to advise your client Kofi Gyato, owner and director of Kofi Gyato Limited, on the implications of the proposed transaction.Your client has identified an opportunity to develop his business by manufacturing the products which he sells. To do this he would need to buy a machine which will have an expected life of ten years. He has received this quotation for the machine.GHȼPrice of machine70,000Delivery and installation3,500Commissioning costs1,500Annual maintenance costs3,500Required:Prepare a report to your client. Your report should:(a) Explain the difference between capital and revenue expenditure, and how each type of expenditure affects the accounts of a business.(b) Indicate which of the costs of the machine should be considered as capital cost and which should be considered as revenue cost.(c) Define depreciation and explain how the accounting entries for depreciation affect each element of the accounting equation.(d) Indicate:(i) What the annual…arrow_forwardYou recently went to work for Allied Components Company, a sup-plier of auto repair parts used in the after-market with products from Daimler AG, Ford, Toyota, and other automakers. Your boss, the chief financial officer (CFO), has just handed you the estimated cash flows for two proposed projects. Project L involves adding a new item to the firm’s ignition system line; it would take some time to build up the market for this product, so the cash inflows would increase over time. Project S involves an add-on to an existing line, and its cash flows would decrease over time. Both projects have 3-year lives because Allied is planning to introduce entirely new models after 3 years. Here are the projects’ after-tax cash flows (in thousands of dollars): 02 1 Project L Project S ⫺$100 ⫺$100 $10 $70 $60 $50 3 $80 $20 Depreciation, salvage values, net operating working capital requirements, and tax effects are all included in these cash flows. The CFO also made subjective risk assessments of…arrow_forward
- Principles of Accounting Volume 2AccountingISBN:9781947172609Author:OpenStaxPublisher:OpenStax College