Preview

Sampa Video, Inc

Good Essays
Open Document
Open Document
1158 Words
Grammar
Grammar
Plagiarism
Plagiarism
Writing
Writing
Score
Score
Sampa Video, Inc
Sampa Video, Inc.

1. What is the appropriate discount rate and the value of the project assuming the firm is going to fund it with all equity?
“The discount rate of a project should be the expected return on a financial asset of comparable risk”
To estimate Sampa Video’s cost of equity capital we used the CAPM model, in which rf refers to the risk free rate, to the market risk premium, and β to the company Beta (Table 1). Since the Beta of the company wasn’t known, we decided to use an Industry Beta as a proxy. Kramer.com and Cityretrieve.com. are both competitors of Sampa Video in the business of home delivery of movie rentals and we believe that the operations of Sampa Video are similar to the operations of its competitors. Therefore, we estimated the company’s Beta using the asset Beta for Kramer.com and Cityretrieve.com.
Thus,

To determine the value of the project we’ve used incremental Cash flow approach. (Table 2). We started by computing the Incremental Free Cash Flows (FCF) from 2001 until 2006. Then using the discount rate of 15,8%, we calculated the present value of the future Free Cash Flows until 2006. After that, based on the assumption that after 2006 CF would grow at 5%, we estimated the terminal value of the company.
Finally, based on these assumptions, the NPV of the project would be: 1228,485

2. What is the Internal Rate of Return (IRR) of this project?
The internal rate of return is the rate that would make the net present value of the firm’s project equal to zero. In other words, the IRR is the rate that would make the decision of investing or not in this project indifferent for the company.

In order to calculate the IRR we started by computing the Free Cash Flows (FCF) for every single year. Once we got all the FCF, we calculated the IRR discounting them by the rate that would make the Net Present Value equal to zero. Solving this equation we obtained the IRR for this project.

IRR = 21.63%

3.

You May Also Find These Documents Helpful

  • Good Essays

    Paccar Build vs Buy

    • 655 Words
    • 3 Pages

    IRR (Internal Rate of Return) indicates the annual rate of return on an investment that assumes we could reinvest the cash flow at the same return. The IRR for purchasing and developing the product are 15.11% and 20.60% respectively. IRR tends to favor a larger scale project with larger cash flows in earlier time periods. It also suffers from in inaccurate reinvestment rate. We turn to MIRR to…

    • 655 Words
    • 3 Pages
    Good Essays
  • Good Essays

    3. Compute the internal rate of return (IRR) and payback period for each project. How should these…

    • 787 Words
    • 4 Pages
    Good Essays
  • Powerful Essays

    The results of the analysis lend favourably towards accepting the investment project. First it is important to note that based on the after tax cost of borrowing and a risk premium of 3.75%, a discount rate of 8.89% was deemed appropriate for the project. The majority of the investment indicators used to value the project use discounted cash flows to determine the investment’s profitability. This technique allows for comparison amongst different investment opportunities available, as it provides the total return that is expected to be achieved over the project’s horizon in current dollar terms.…

    • 3248 Words
    • 13 Pages
    Powerful Essays
  • Satisfactory Essays

    BGA1 Task 4

    • 343 Words
    • 2 Pages

    The internal rate of return (IRR) is defined as the discount rate that results in a net present value of zero. IRR uses the time value of money method to calculate the present value of the projects cash inflows and outflows. Cost of capital, or minimum required rate of return, is compared to the IRR to evaluate a project. The IRR needs to be equal to or greater than cost of capital for the project to be acceptable. If the IRR is less than the cost of capital, the project should be rejected. When using IRR the cost of capital is referred to as the “hurdle rate”.…

    • 343 Words
    • 2 Pages
    Satisfactory Essays
  • Satisfactory Essays

    The modified internal rate of return assumes that inflow are reinvested at 80 percent of the internal rate of return…

    • 836 Words
    • 4 Pages
    Satisfactory Essays
  • Satisfactory Essays

    BGA1 Task4

    • 349 Words
    • 2 Pages

    2. Under Internal Rate of Return the investment is evaluated based on the expected rate of return. The IRR for a cash flow is an interest rate that results in a NPV equal to zero.…

    • 349 Words
    • 2 Pages
    Satisfactory Essays
  • Satisfactory Essays

    boeing guideline

    • 305 Words
    • 2 Pages

    of Return (IRR) from this project is around 15.66%. Given the projected cash flow information…

    • 305 Words
    • 2 Pages
    Satisfactory Essays
  • Satisfactory Essays

    Encom Corporation

    • 369 Words
    • 2 Pages

    The IRR is an overall assessment of the project while the ROE is a periodical assessment. ROE is based on accrual earnings while the IRR is based on cash dividends paid out. ROE treats beginning equity as a one year investment while IRR accounts for the fact that equity could be invested for a longer period of time.…

    • 369 Words
    • 2 Pages
    Satisfactory Essays
  • Satisfactory Essays

    Finance Work

    • 424 Words
    • 2 Pages

    Find the IRR and MIRR of a project if it has estimated cash flows of $5,500 annually for seven years if its year zero’s investment is $25,000.…

    • 424 Words
    • 2 Pages
    Satisfactory Essays
  • Good Essays

    Piedmond Case

    • 662 Words
    • 2 Pages

    Breakeven chart comparing the net present value of all benefits to the net present value of all costs (at a discount rate of 14%):…

    • 662 Words
    • 2 Pages
    Good Essays
  • Good Essays

    Teletech Corp

    • 827 Words
    • 4 Pages

    Currently, the firm has been using 9.30% as their hurdle rate, and as a result the firm’s share prices are sluggish. Their price-to-earnings ratio is also below investor’s expectation in comparison to the company’s risk. With nearly $2 billion being invested in upcoming capital projects, the discount rate to be used within the firm (1) needs to be more accurate, (2) account for risk, and (3) not destroy shareholder’s value.…

    • 827 Words
    • 4 Pages
    Good Essays
  • Satisfactory Essays

    Valuation of AIrthread

    • 279 Words
    • 2 Pages

    Q.2 Compute the cost of capital / discount rates that are relevant for this exercise…

    • 279 Words
    • 2 Pages
    Satisfactory Essays
  • Good Essays

    Sampa

    • 524 Words
    • 3 Pages

    The annual projected free cash flows which are presented in the Exhibit 1 are $-112,000; $6,000; $151,000; $314,000; $495,000 respectively for year from 2002 to 2006. After year 2006, the free cash flow would grow at 5%, so we can calculate the terminal value of the project at the end of 2006 using the perpetual-growth DCF formula.…

    • 524 Words
    • 3 Pages
    Good Essays
  • Better Essays

    Aes - Hbs Case Study

    • 1353 Words
    • 6 Pages

    • Project was evaluated by the equity discount rate for the dividends from the project…

    • 1353 Words
    • 6 Pages
    Better Essays
  • Satisfactory Essays

    Acca F9

    • 644 Words
    • 3 Pages

    16) Terms: Mutually exclusive Projects, Non conventional caste flows, divisible projects, Single period Capital Rationing, Multi-period Capital Rationing.…

    • 644 Words
    • 3 Pages
    Satisfactory Essays