Debt: 4,000, 7% semiannual coupon bonds outstanding, $1,000 par value, 18 years to maturity, selling for...

80.2K

Verified Solution

Question

Finance

Debt: 4,000, 7% semiannual coupon bonds outstanding, $1,000 parvalue, 18 years to maturity, selling for 102 percent of par; thebonds make semiannual payments.
Preferred Stock: 10,000 outstanding with par value of$100 and a market value of 105 and $10 annual dividend.
Common Stock: 84,000 shares outstanding, selling for $56 pershare, the beta is 2.08
The market risk premium is 5.5%, the risk free rate is 3.5% andHuntington’s tax rate is 32%.
Huntington Power Co. is evaluating two mutually exclusiveproject that is somewhat riskier than the usual project the firmundertakes; management uses the subjective approach and decided toapply an adjustment factor of +2.1% to the cost of capital for bothprojects.
Project A is a five-year project that requires an initial fixedasset investment of $2.4 million. The fixed asset falls into thefive-year MACRS class. The project is estimated to generate$2,050,000 in annual sales, with costs of $950,000. The projectrequires an initial investment in net working capital of $285,000and the fixed asset will have a market value of $225,000 at the endof five years when the project is terminated.
Project B requires an initial fixed asset investment of $1.0million. The marketing department predicts that sales related tothe project will be $920,000 per year for the next five years,after which the market will cease to exist. The machine will bedepreciateddown to zero over four-year using the straight-linemethod (depreciable life 4 years while economic life 5 years). Costof goods sold and operating expenses related to the project arepredicted to be 25 percent of sales. The project willalso require an addition to net working capital of $150,000immediately. The asset is expected to have a market value of$120,000 at the end of five years when the project isterminated.
Use the following rates for 5-year MACRS: 20%, 32%, 19.2%,11.52%, 11.52%, and 5.76%
Calculate WACC for the firm.
What is the appropriate discount rate for project A and projectB (Risk adjusted rate)?
Calculate project A’s cash flows for years 0-5
Calculate NPV, IRR and PI for project A
Calculate project B’s cash flows for year 0-5
Calculate NPV, IRR and PI for project B
Which project should be accepted if any and why?
What is the exact NPV profile’s crossover rate (incrementalIRR)?

Answer & Explanation Solved by verified expert

3.6 Ratings (601 Votes)

WACC Weight of debt Cost of debt Weight of Preferred stock Cost of preferred stock Weight of common stock cost of common stock Share of debt 4000 Bonds See Answer

Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:

Unlimited Question Access with detailed Answers
Zin AI - 3 Million Words
10 Dall-E 3 Images
20 Plot Generations
Conversation with Dialogue Memory
No Ads, Ever!
Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!

Become a Member

Transcribed Image Text

Debt: 4,000, 7% semiannual coupon bonds outstanding, $1,000 parvalue, 18 years to maturity, selling for 102 percent of par; thebonds make semiannual payments.Preferred Stock: 10,000 outstanding with par value of$100 and a market value of 105 and $10 annual dividend.Common Stock: 84,000 shares outstanding, selling for $56 pershare, the beta is 2.08The market risk premium is 5.5%, the risk free rate is 3.5% andHuntington’s tax rate is 32%.Huntington Power Co. is evaluating two mutually exclusiveproject that is somewhat riskier than the usual project the firmundertakes; management uses the subjective approach and decided toapply an adjustment factor of +2.1% to the cost of capital for bothprojects.Project A is a five-year project that requires an initial fixedasset investment of $2.4 million. The fixed asset falls into thefive-year MACRS class. The project is estimated to generate$2,050,000 in annual sales, with costs of $950,000. The projectrequires an initial investment in net working capital of $285,000and the fixed asset will have a market value of $225,000 at the endof five years when the project is terminated.Project B requires an initial fixed asset investment of $1.0million. The marketing department predicts that sales related tothe project will be $920,000 per year for the next five years,after which the market will cease to exist. The machine will bedepreciateddown to zero over four-year using the straight-linemethod (depreciable life 4 years while economic life 5 years). Costof goods sold and operating expenses related to the project arepredicted to be 25 percent of sales. The project willalso require an addition to net working capital of $150,000immediately. The asset is expected to have a market value of$120,000 at the end of five years when the project isterminated.Use the following rates for 5-year MACRS: 20%, 32%, 19.2%,11.52%, 11.52%, and 5.76%Calculate WACC for the firm.What is the appropriate discount rate for project A and projectB (Risk adjusted rate)?Calculate project A’s cash flows for years 0-5Calculate NPV, IRR and PI for project ACalculate project B’s cash flows for year 0-5Calculate NPV, IRR and PI for project BWhich project should be accepted if any and why?What is the exact NPV profile’s crossover rate (incrementalIRR)?