Applied Corporate Finance - Final Questions

Powerful Essays
Solutions to Practice Problems by Kyung Hwan Shim University of New South Wales Australian School of Business School of Banking & Finance for FINS 3625 S1 2010 May 23, 2010



These notes are preliminary and under development. They are made available for FINS 3625 S1 2010 students only and may not be distributed or used without the author’s written consent.



1

Solution for Question 1

Summary Table of Cash Flows t=0 I II CF from Machinery ignoring depreciation Working Capital Level in Working Capital CFs from Working Capital III Revenues Variable Costs Fixed Costs Pre Tax Profit Taxes at 34% After Tax Operating CF’s ignoring Deprec. -245,000 160,000 160,000 -160,000 0 0 0 0 0 0 t=1 0 180,000 20,000 -20,000 800,000 450,000 100,000 250,000 85,000 165,000 t=2 0 212,000 32,000 -32,000 900,000 506,250 100,000 293,750 99,875 193,875 t=3 55,000 0 -212,000 +212,000 1,060,000 596,250 100,000 363,750 123,675 240,075

PV of CFs from Tax Shield Gains =

C × d × TC 1 S × d × TC − × n r+d (1 + r) r+d 1 55, 000 × 25% × 34% 245, 000 × .25 × .24 − × = 9% + 25% (1 + .09)3 9% + 25%

= 50, 632.50 20, 000 32, 000 212, 000 − + = −41, 579.50 1.09 1.092 1.093 165, 000 193, 875 240, 075 + + = 499, 939 PV of CFs from Oper. Excl. Dep. = 1.09 1.092 1.093 55, 000 PV of CFs from Invest. & Salvage = −245, 000 + = −202, 530 1.093 1 PV of CFs from Terminal Loss = TC (C(1 − d)n − S) × (1 + r)n 1 = .34(245, 000(1 − .25)3 − 55, 000) × = 12, 696.4 (1 + .09)3 PV of CFs from NWC = −160, 000 −

N P V = 50, 632.50 − 41, 579.50 + 499, 939 − 202, 530 + 12, 696.4 = 319, 158 Since NPV is positive, the firm should go ahead and produce the ultimate tennis racket. Solutions for Question 2

2

(a) The market value of debt is D = .15(1.25M ) × a13 7.4% + = 187, 000 × = 2, 026, 284 The market value of preferred equity is P = 5, 700 shares × $87.75 = $500, 175 The market value of common equity is E= $2.2M × $62.50 = 40, 000 shares × $62.50 = $2, 500, 000 $55 1.25M 1.07413

1 −

You May Also Find These Documents Helpful