Calculate the weighted average cost of capital

Reference no: EM13820055

Part I

The company has the following capital structure:

Account	$	Costs before tax
Long-Term Debt	1,500,000	10%
Preferred Stock	500,000	12%
Common Stock	3,000,000	20%

Calculate the weighted average cost of capital (tax is 40%)

Using the same cash flows in exhibit I find the NPV, PI, IRR and MIRR (Use your answer on part one as cost of capital). Which project(s) would you recommend and why?

Part II

Based on the following information and data in part I prepare Performa income statement. Also, calculate the DOL, DFL, and DTL and earning per share.

Q=20,000 units

Price=$120

VC=$80

Fixed cost=$450,000

100,000 outstanding shares

Assume that the management has a target DTL of 6. How much debt needs to be retired (replace by common stocks) in order to achieve that goal? What would be the new WACC?

Exhibit Project cash flows in (00)

	Project1	Project2	Project3	Project4	Project5	Project6	Project7	Project8
Initial Investment	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000
Year
1	$330	$1,666		$160	$280	$2,200	$1,200	$(350)
2	$330	$334		$200	$280		$900	$(60)
3	$330	$165		$350	$280		$300	$60
4	$330			$395	$280		$90	$350
5	$330			$432	$280		$70	$700
6	$330			$440	$280	$4,000		$1,200
7	$330			$442	$280			$2,250
8	$1,000			$444	$280
9				$446	$280		$2,000
10		$5,000		$448	$280
11				$450	$280
12				$451	$280
13				$451	$280
14				$452	$280
15			$9,000	$(2,000)	$280
Sum of Cash Flow
Benefits	$3,310	$7,165	$9,000	$3,561	$4,200	$6,200	$4,560	$4,150
Excess of cash flow
Over investment	$1,310	$5,165	$7,000	$1,562	$2,200	$4,200	$2,560	$2,150

Reference no: EM13820055

Questions Cloud

Assignment on multinational corporation expansion : Imagine that you are a senior business manager for a U.S.-based multinational company. You have been informed by your supervisor that your Company needs to consider expanding into a new international market to seek new opportunities.To get started..

Driver for companies with the potential to grow profits : Sustainability is emerging as a market driver for companies with the potential to grow profits and increase opportunities for value creation. The growth of sustainable and ethical business is dependent on consumer support. Beyond the direct purcha..

Identify the purpose of the study : Write a critical appraisal that demonstrates comprehension of the research study conducted, respond to each of the questions and

Opinion of company overall level of social responsibility : Devise a concluding plan that provides your opinion of the company's overall level of social responsibility.

Calculate the weighted average cost of capital : Calculate the weighted average cost of capital (tax is 40%) Using the same cash flows in exhibit I find the NPV, PI, IRR and MIRR (Use your answer on part one as cost of capital). Which project(s) would you recommend and why?

Contemporary views of health promotion : What are the distinguishing factors between the contemporary views of health promotion versus the historical view? How and why did these differences develop?

Prepare an economic analysis of three locations : A firm that has recently experienced an enormous growth rate is seeking to lease a small plant in Memphis, TN; Biloxi, MS; or Birmingham, AL. Prepare an economic analysis of the three locations given the following information:

Have computers and it really improved productivity : Have computers and IT really improved productivity? Discuss your findings, your experiences, likes and dislikes. Weigh the struggles an organization may have against the increased productivity they may be looking for.

Research entrepreneurism-small businesses : Using Bloomberg Businessweek B-School Connection resources, research entrepreneurism and small businesses, and create an executive business plan presentation of 15-20 slides that includes the following:

User Account

All Pages