Calculate the weighted average cost, Financial Management

Assignment Help:

XYZ Energy Solutions plc (XYZ) has spent €12m designing and developing a new generation of domestic air source heat pumps. These new domestic heat pumps can easily be fitted to existing wet heating systems and will reduce household heating bills significantly. This is XYZ's first venture into the domestic market. It will continue to manufacture its larger commercial models of air and ground source heat pumps. This new generation of air source heat pumps is expected to have a production life of 4 years. The finance director is busy arranging a new debt facility for XYZ and has asked you to prepare an investment appraisal report to present to the next board meeting, which will make a recommendation to the directors on whether to proceed with the project.

XYZ already owns a vacant site adjacent to their existing factory worth €4m. The new factory would be built on this site. Initial investment in plant and equipment would be €90m. XYZ charges depreciation on a straight line basis over the useful life of assets. The residual value of the plant and equipment at the end of the project is expected to be €10m. The annual depreciation charge would therefore be €20m. The project will also require additional working capital of €8m for the life of the project. It is expected that only 75% of the working capital investment will be recovered at the end of the project.

Currently, net investment in plant and equipment is eligible for capital allowances on a straight line basis over 4 years. The applicable corporate tax rate is 28%. Capital allowances are paid in the same year that they are claimed. However, taxes on profits and gains on assets qualifying for capital allowances are paid one year in arrears.

XYZ expects to sell 13,000 pumps in the first year at a unit price of €4,000, with this level of sales and the sales price staying the same in future years. XYZ will incur additional annual administration costs of €3m. Each year other total annual operating costs will be €12m.
It is the current government's policy to encourage the use of energy efficient devices. The government is proposing that consumers installing energy efficient devices in their homes will be eligible for grant aid.

XYZ's shares are currently listed on the London stock exchange, where they currently trade at £2.50 ( =...Euro)with an equity beta of 1.6. The expected equity risk premium is 10% and risk-free rate is 4%. XYZ currently has a market debt to equity ratio (D/(D+E)) of 25%. XYZ has sufficient resources available to fund this new project from current facilities. The current average before tax cost of borrowing for the company is 6%. Currently inflation is 2.5% per annum and is likely to remain so over the life of the project.

Required

(a) Calculate the weighted average cost of capital (WACC) for XYZ. [(6 marks)]

(b) Carry out a discounted cash flow analysis of the project based on the information given and calculate the net present value (NPV) of the project.

Give the Finance Director a clear decision whether you think he should recommend XYZ to proceed with the project. Briefly explain the reasoning behind your decision.

Also mention any reasons for excluding any of the information given above and explain any additional assumptions you have made while making your calculations.

(c) XYZ is in the process of negotiating a new debt facility. This will provide XYZ with additional funds for a whole new series of projects and product upgrades. The new capital structure will result in XYZ's market debt to equity ratio (D/(D+E)) increasing to 50%. As a consequence of the increased gearing, the before tax cost of debt will increase to 8%. The increased gearing will also change the equity market's perception of risk at XYZ. Calculate the new WACC for XYZ. Recalculate your NPV for the project.

Does this change your previous recommendation? Explain your reasoning behind any change you may wish to make to your previous recommendation.


Related Discussions:- Calculate the weighted average cost

Forex, I am looking for assignment help on the topic FOREX. It would be gre...

I am looking for assignment help on the topic FOREX. It would be great if anyone help me.

Option-adjusted spread, The Option-Adjusted Spread (OAS) is a measu...

The Option-Adjusted Spread (OAS) is a measure of the yield spread (expressed in basis points) which can be used to convert differences between the values an

Futures contract, Futures Contract It is an obligation to purchase or s...

Futures Contract It is an obligation to purchase or sell an asset at an agreed-upon price on an exact future date. The buyer commits himself or herself to buy the asset, and th

#WACC, Filer Manufacturing has 8.9 million shares of common stock outstandi...

Filer Manufacturing has 8.9 million shares of common stock outstanding. The current share price is $59, and the book value per share is $4. Filer Manufacturing also has two bond is

Brief introduction of asset backed security, An asset-backed security is a ...

An asset-backed security is a type of bond or note that is based on a pool of assets, or collateralized by the cash flows from a specified pool of underlying assets. As

Portfolio classification of mutual funds, Portfolio Classification of Mutua...

Portfolio Classification of Mutual Funds Mutual Funds differ with reference to the type of instruments in which the money has been invested as per the requirements of the inves

Determine net present value according to ezra solomon, Determine Net presen...

Determine Net present value according to Ezra Solomon " The gross present worth of a course of action is equal to the capitalised value of the flow of future expected benefit,

Find out the price of equity shares., Following details are related to thre...

Following details are related to three companies which are identical except in terms of ''r''. Company ABC Ltd. MNC Ltd. XYZ Ltd. Cost of capital 10% 10% 10% Earn per

Write Your Message!

Captcha
Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd