MolyCorp Case Part 1
.docx
keyboard_arrow_up
School
Northeastern University *
*We aren’t endorsed by this school
Course
3301
Subject
Finance
Date
Feb 20, 2024
Type
docx
Pages
7
Uploaded by DrMetalGerbil22
IPO including PE and JP Morgan investors
Mine to Magnets strategy (very money intensive)
1. Modernization of Mountain pass production facility (Project Phoenix)
2. Acquisition of downstream refining and manufacturing capabilities
1.) Project Phoenix
Reserves of 40’000 tons proven, up to 960’000 tons predicted
o
Additional investments needed to cost reduce production 50-70% 2.) Acquisitions
Purchase of 2 manufacturers of rare earth materials (in Arizona and Estonia) for 110 million in 2011. High grade resource, and proprietary low cost materials processing tech, and high margins
through vertical integrations puts Molycorp to the fore front.
Neo Materials the most recent and largest acquisition occurred in June 2012, of a Canadian rare earth processor for 1.5 billion in cash, stock and assumed debt.
o
Through this, Molycorp, acquired the ability to produce ultra high purity, heavy rare earth materials, magnetic powders, and magnets. This allows them to have the industry's broadest coverage and expands into the “heavies” category together with a patented technology platform.
Financing
Convertible Preferred Stock and secondary Stock Offering on Feburary 16 2011
o
Issued 180 million of 5.5% mandatory convertible preferred stock with additional 13.5 million shares of common stock
Convertible Senior Notes and Secondary Stock Offerings on June 15, 2011
o
230 Million of 3.25% convertible senior notes due in 2016 (five year maturity) in unrated
private equity placement. Another secondary offering worth 11.5 Million dollars followed.
Senior Secured Notes on May 25, 2012
o
Issued 650 Million of 10% Senior Secured Notes that were due in 2020, paid interest on semiannual basis. Used to pay for Neo Materials acquisition
The leverage ratio (debt to total capitalization) increased from 0% to 43% in June 2012. However, the leverage ratio on a market value basis (debt to total value) increased to 47%. With production coming online, it is estimated it would drop to the range of 20% to 30%. Future Financing Needs and Options
Still unfinished on its Project Phoenix, projected to require another 289 million of capital expenditures in the second half of 2012 and 25 in 2013. Potential capital expenditure due to interest worth 45 million. Furthermore, due to NeoMaterials acquisition, it had to redeem 230 million of convertible debt that it assumed and repay 33.2 million in other principal obligations.
Options:
Has 369 million in cash in June 2012 but needs 75 million on hand for daily operations.
Bank Loans are a relative unattractive option for long term assets.
Most likely source would be through issuance of new debt or equity, or both
o
Molycorp stock was trading at 11.49, its equity beta was 2.33, paid no dividends, and
the stock volatility assumption used to value its employee stock option was 60% per
year. Example, Molycorp could offer:
Conclusion:
The size of the company's financial need, combined with the uncertainty about the firms projected
revenue concerned many analysts.
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
- Access to all documents
- Unlimited textbook solutions
- 24/7 expert homework help
Related Questions
Net Present Value Analysis
Windhoek Mines, Ltd., of Namibia, is contemplating the purchase of equipment to exploit a mineral deposit on land to which the company has mineral rights. An engineering and cost analysis has been made, and it is expected that the following cash flows would be associated with opening and operating a mine in the area:
The mineral deposit would be exhausted after four years of mining. At that point, the working capital would he released for reinvestment elsewhere. The company’s required rate of return is 20%.
Required:
What is the net present value of the proposed mining project? Should the project be accepted? Explain.
arrow_forward
Evaluate the discovery – you need to calculate the total worth, worth to the company, government take, value in terms of entitlement interest and working interest.
Field Size
1.4 Tcf
Production/Reserve Ratio
7% of the original field size starting producing year 3
Gas Price
$3.5/Mcf
CapEx
$1/Mcf capitalized in 5 years, straight-line depreciation
Operating Cost
$0.8/Mcf
Royalty
10%
Government Take
40%
Cost recovery limit
60% of gross revenue
Discount Rate
10%
Income Tax Rate
33%
arrow_forward
Integrative: Complete investment decision With the market price of gold at C$1,562.50 per ounce (CS stands for
Canadian dollars), Maritime Resources Corp., a Canadian mining firm, would like to assess the financial feasibility of
reopening an old gold mine that had ceased operations in the past due to low gold prices. Reopening the mine would
require an up-front capital expenditure of C$67.7 million and annual operating expenses of C$19.44 million Maritime
expects that over a five-year operating life it can recover 176,000 ounces of gold from the mine and that the project will
have no terminal cash flow. Maritime uses straight-line depreciation, has a 21.07% corporate tax rate, and has a(n)
11.1% cost of capital.
a. Calculate the periodic cash flows for the gold mine project.
b. Depict on a timeline the net cash flows for the gold mine project.
c. Calculate the internal rate of return (IRR) for the gold mine project.
d. Calculate the net present value (NPV) for the gold mine project.…
arrow_forward
Integrative: Complete investment decision With the market price of gold at C$1,562.50 per ounce (C$ stands for Canadian dollars), Maritime Resources Corp., a Canadian mining firm, would like to assess the financial feasibility of reopening an old gold mine that had ceased operations in the past
due to low gold prices. Reopening the mine would require an up-front capital expenditure of C$68.3 million and annual operating expenses of C$19.37 million. Maritime expects that over a five-year operating life it can recover 175,000 ounces of gold from the mine and that the project will have no terminal
cash flow. Maritime uses straight-line depreciation, has a 21.03% corporate tax rate, and has a(n) 11.2% cost of capital.
a. Calculate the periodic cash flows for the gold mine project.
b. Depict on a timeline the net cash flows for the gold mine project.
c. Calculate the internal rate of return (IRR) for the gold mine project.
d. Calculate the net present value (NPV) for the gold mine project.…
arrow_forward
Integrative: Complete investment decision With the market price of gold at C$1,562.50 per ounce (C$ stands for Canadian dollars), Maritime Resources Corp., a Canadian mining firm, would like to assess the
financial feasibility of reopening an old gold mine that had ceased operations in the past due to low gold prices. Reopening the mine would require an up-front capital expenditure of C$68.4 million and annual operating
expenses of C$19.43 million. Maritime expects that over a 5-year operating life it can recover 176,000 ounces of gold from the mine and that the project will have no terminal value. Maritime uses straight-line
depreciation, has a 21.06% corporate tax rate, and has a(n) 11.2% cost of capital.
a. Calculate the operating cash flows for the gold mine project.
b. Depict on a timeline the net cash flows for the gold mine project.
c. Calculate the internal rate of return (IRR) for the gold mine project.
arrow_forward
Integrative: Complete investment decision With the market price of gold at C$1,562.50 per ounce (C$ stands for Canadian dollars), Maritime Resources Corp., a Canadian mining firm, would like to assess the
financial feasibility of reopening an old gold mine that had ceased operations in the past due to low gold prices. Reopening the mine would require an up-front capital expenditure of C$68.4 million and annual operating
expenses of C$19.43 million. Maritime expects that over a 5-year operating life it can recover 176,000 ounces of gold from the mine and that the project will have no terminal value. Maritime uses straight-line
depreciation, has a 21.06% corporate tax rate, and has a(n) 11.2% cost of capital.
a. Calculate the operating cash flows for the gold mine project.
b. Depict on a timeline the net cash flows for the gold mine project.
c. Calculate the internal rate of return (IRR) for the gold mine project.
d. Calculate the net present value (NPV) for the gold mine project.
e.…
arrow_forward
None
arrow_forward
ssignment Question :
XZ Company is medium sized metal fabricator that is currently contemplating two projects: Project A require an initial investment of $ 50,000, Project B require an initial investment of $ 55,000. Assume the NZ Company has a 10% cost of capital and the relevant cash flows for the two projects are presented in the table below:
Project
Project A
Project B
Initial Investment
50,000
55,000
Year
Operating Cash Flow
1
18000
33000
2
18000
16000
3
18000
14000
4
18000
14000
5
18000
14000
Require:
Calculate the NPV for Project A and B?
Based on your NPV findings in section (a) which project will you recommend for NZ Company?
Based on your answer in section (b) justify your recommendation?
arrow_forward
In this assignment you will need to perform an analysis on a hypothetical discovery based on the following information:
Field Size 1.4 Tcf
Production/Reserve Ratio 7% of the original field size starting producing year 3
Gas Price $3.5/Mcf
CapEx $1/Mcf capitalized in 5 years, straight-line depreciation
Operating Cost $0.8/Mcf
Royalty 10%
Government Take 40%
Cost recovery limit 60% of gross revenue
Discount Rate 10%
Income Tax Rate 33%
Allow cost recovery carry forward
1. Evaluate the discovery – you need to calculate the total worth, worth to the company, government take, value in terms of entitlement interest and working interest.
2. Evaluate the producing gas reserve – total worth, worth to the company, government take, value in terms of entitlement interest and working interest.
arrow_forward
The management of Bongani Wholesalers are considering two mutually exclusive investment projects. The following data are available for each project:
Project A Project B Disc Factor
N$ N$
Cost of plant and equipment 90 000 60 000
Salvage value nil nil
Expected cash flows:
Year 1 55 000 27 500 0,909
Year 2 12…
arrow_forward
4.
arrow_forward
Windhoek Mines, Limited, of Namibia, is contemplating the purchase of equipment to exploit a mineral deposit on land to which the
company has mineral rights. An engineering and cost analysis has been made, and it is expected that the following cash flows would
be associated with opening and operating a mine in the area:
Cost of new equipment and timbers
Working capital required
Annual net cash receipts
$ 430,000
$ 215,000
$ 150,000*
Cost to construct new roads in three years
Salvage value of equipment in four years
$ 63,000
$ 88,000
*Receipts from sales of ore, less out-of-pocket costs for salaries, utilities, insurance, and so forth.
The mineral deposit would be exhausted after four years of mining. At that point, the working capital would be released for
reinvestment elsewhere. The company's required rate of return is 18%.
Required:
a. What is the net present value of the proposed mining project?
b. Should the project be accepted?
Answer is complete but not entirely correct.
Complete…
arrow_forward
Vikrambhai
arrow_forward
HHH
arrow_forward
Windhoek Mines, Limited, of Namibia, is contemplating the purchase of equipment to exploit a mineral deposit on land to which the
company has mineral rights. An engineering and cost analysis has been made, and it is expected that the following cash flows would
be associated with opening and operating a mine in the area:
Cost of new equipment and timbers
Working capital required
Annual net cash receipts
Cost to construct new roads in three years
Salvage value of equipment in four years
$ 500,000
$ 180,000
$ 195,000*
$ 56,000
$ 81,000
*Receipts from sales of ore, less out-of-pocket costs for salaries, utilities, insurance, and so forth.
The mineral deposit would be exhausted after four years of mining. At that point, the working capital would be released for
reinvestment elsewhere. The company's required rate of return is 22%.
Required:
a. What is the net present value of the proposed mining project?
b. Should the project be accepted?
arrow_forward
2
arrow_forward
Windhoek Mines, Limited, of Namibia, is contemplating the purchase of equipment to exploit a mineral deposit on land to which the
company has mineral rights. An engineering and cost analysis has been made, and it is expected that the following cash flows would
be associated with opening and operating a mine in the area:
Cost of new equipment and timbers
Working capital required
Annual net cash receipts
Cost to construct new roads in three years
Salvage value of equipment in four years
$ 330,000
$ 200,000
$ 135,000*
$ 60,000
$ 85,000
*Receipts from sales of ore, less out-of-pocket costs for salaries, utilities, insurance, and so forth.
The mineral deposit would be exhausted after four years of mining. At that point, the working capital would be released for
reinvestment elsewhere. The company's required rate of return is 18%.
Click here to view Exhibit 12B-1 and Exhibit 12B-2, to determine the appropriate discount factor(s) using tables.
Required:
a. What is the net present value of the…
arrow_forward
Check my work
Windhoek Mines, Ltd., of Namibia, is contemplating the purchase of equipment to exploit a mineral deposit on
land to which the company has mineral rights. An engineering and cost analysis has been made, and it is
expected that the following cash flows would be associated with opening and operating a mine in the area:
Cost of new equipment and timbers
Working capital required
Annual net cash receipts
Cost to construct new roads in year three
Salvage value of equipment in four years
$ 410,000
$ 135,000
S 150,000*
$ 47,000
S 72,000
*Receipts from sales of ore, less out-of-pocket costs for salaries, utilities, insurance, and so forth.
The mineral deposit would be exhausted after four years of mining. At that point, the working capital would be
released for reinvestment elsewhere. The company's required rate of return is 18%.
Click here to view Exhibit 14B-1 and Exhibit 14B-2, to determine the appropriate discount factor(s) using tables.
Required:
a. What is the net present…
arrow_forward
Windhoek Mines, Limited, of Namibia, is contemplating the purchase of equipment to exploit a mineral deposit on land
to which the company has mineral rights. An engineering and cost analysis has been made, and it is expected that the
following cash flows would be associated with opening and operating a mine in the area: Cost of new equipment and
timbers $ 400,000 Working capital required $ 130,000 Annual net cash receipts $ 145,000*Footnote asterisk Cost to
construct new roads in three years $ 46,000 Salvage value of equipment in four years $ 71,000 *Footnote
asteriskReceipts from sales of ore, less out-of-pocket costs for salaries, utilities, insurance, and so forth. The mineral
deposit would be exhausted after four years of mining. At that point, the working capital would be released for
reinvestment elsewhere. The company's required rate of return is 18%. Click here to view Exhibit 7B-1 and Exhibit 7B-2,
to determine the appropriate discount factor(s) using tables. Required: What is…
arrow_forward
Deep Mines Ltd. of Saskatchewan is contemplating the purchase of equipment to exploit a mineral deposit located on land to which
the company has mineral rights. An engineering and cost analysis has been made, and it is expected that the following cash flows
would be associated with opening and operating a mine in the area:
Cost of new equipment and timbers
Working capital required
Net annual cash receipts
Cost to construct new roads in three years
Salvage value of equipment in four years
$280,000
95,000
130,000*
50,000
50,000
*Receipts from sales of ore, less out-of-pocket costs for salaries, utilities, insurance and so forth.
It is estimated that the mineral deposit would be exhausted after four years of mining. At that point, the working capital would be
released for reinvestment elsewhere. The company's discount rate is 20%.
Click here to view Exhibit 10-1 and Exhibit 10-2. to determine the appropriate discount factor(s) using tables.
Required:
1-a. Determine the NPV of the proposed…
arrow_forward
Kivi Service Stations is considering expanding its operations to include the greater Dubuque area. Rather than build new service stations in the Dubuque area, management plans to acquire existing service stations and
convert them into Kivi Outlets.
Kivi is evaluating two similar acquisition opportunities. Information relating to each of these service stations is presented below:
Estimated normal rate of return on net
assets
Joe's
Garage
20%
$950,000
Gas N'
Go
Fair value of net identifiable assets
Actual average net income for past five
years
b. Compute an estimated fair value for any goodwill associated with Kivi purchasing Gas N' Go. Base your computation upon an assumption that Kivi's management expects excess earnings to continue for four years.
$220,000
20%
$980,000
$275,000
arrow_forward
Alpesh
arrow_forward
Réquired intormation
[The following information applies to the questions displayed below.]
Project A requires a $320,000 initial investment for new machinery with a five-year life and a salvage value of $30,500.
The company uses straight-line depreciation. Project A is expected to yield annual net income of $29,700 per year for the
next five years.
Compute Project A's accounting rate of return.
Accounting Rate of Return
Choose Numerator:
Choose Denominator:
Accounting Rate of Return
Accounting rate of return
arrow_forward
Terminal cash flow / Need Excel Formulas: Looner Industries is currently analyzing the purchase of a new machine that costs $161,000 and requires $19,700in installation costs. Purchase of this machine is expected to result in an increase in net working capital of $29,800to support the expanded level of operations. The firm plans to depreciate the machine under MACRS using a five-year recovery period for the applicable depreciation percentages) and expects to sell the machine to net $10,100before taxes at the end of its usable life. The firm is subject to a 21% tax rate.
a. Calculate the terminal cash flow for a usable life of (1) three years, (2) five years, and (3) seven years.
b. Discuss the effect of usable life on terminal cash flows using your findings in part a.
c. Assuming a five-year usable life, calculate the terminal cash flow if the machine were sold to net (1) $9,035or (2) $170,200 (before taxes) at the end of five years.
d. Discuss the effect of sale price…
arrow_forward
c. Sabuni Itd is considering expanding its operation by acquiring a new plant in Mombasa.
The cost of the plant is 50 million. The new plant is expected to generate the following
projected cash flows for a period of 5 years.
Year
1
3
Cash
15,000,000
18,000,000
20,000,000
25,000,000
35,00,000
flows
Required:
Using NPV technique, advise the company on whether to acquire the plant if the
discount rate is 10% LERO)
arrow_forward
i need the answer quickly
arrow_forward
Integrative: Complete Investment decision Wells Printing is considering the purchase of a new printing press. The total installed cost of the press is $2.26 million. This outlay would be partially offset by the sale of an existing press. The old press has zero book value, cost
$0.92 million 10 years ago, and can be sold currently for $1.15 million before taxes. As a result of acquisition of the new press, sales in each of the next 5 years are expected to be $1.66 million higher than with the existing press, but product costs (excluding depreciation) will
represent 54% of sales. The new press will not affect the firm's net working capital requirements. The new press will be depreciated under MACRS using a five-year recovery period. The firm is subject to a 40% tax rate. Wells Printing's cost of capital is 11.3%. (Note:
Assume that the old and the new presses will each have a terminal value of $0 at the end of year 6.)
a. Determine the initial cash flow required by the new press.
b.…
arrow_forward
SEE MORE QUESTIONS
Recommended textbooks for you
Related Questions
- Net Present Value Analysis Windhoek Mines, Ltd., of Namibia, is contemplating the purchase of equipment to exploit a mineral deposit on land to which the company has mineral rights. An engineering and cost analysis has been made, and it is expected that the following cash flows would be associated with opening and operating a mine in the area: The mineral deposit would be exhausted after four years of mining. At that point, the working capital would he released for reinvestment elsewhere. The company’s required rate of return is 20%. Required: What is the net present value of the proposed mining project? Should the project be accepted? Explain.arrow_forwardEvaluate the discovery – you need to calculate the total worth, worth to the company, government take, value in terms of entitlement interest and working interest. Field Size 1.4 Tcf Production/Reserve Ratio 7% of the original field size starting producing year 3 Gas Price $3.5/Mcf CapEx $1/Mcf capitalized in 5 years, straight-line depreciation Operating Cost $0.8/Mcf Royalty 10% Government Take 40% Cost recovery limit 60% of gross revenue Discount Rate 10% Income Tax Rate 33%arrow_forwardIntegrative: Complete investment decision With the market price of gold at C$1,562.50 per ounce (CS stands for Canadian dollars), Maritime Resources Corp., a Canadian mining firm, would like to assess the financial feasibility of reopening an old gold mine that had ceased operations in the past due to low gold prices. Reopening the mine would require an up-front capital expenditure of C$67.7 million and annual operating expenses of C$19.44 million Maritime expects that over a five-year operating life it can recover 176,000 ounces of gold from the mine and that the project will have no terminal cash flow. Maritime uses straight-line depreciation, has a 21.07% corporate tax rate, and has a(n) 11.1% cost of capital. a. Calculate the periodic cash flows for the gold mine project. b. Depict on a timeline the net cash flows for the gold mine project. c. Calculate the internal rate of return (IRR) for the gold mine project. d. Calculate the net present value (NPV) for the gold mine project.…arrow_forward
- Integrative: Complete investment decision With the market price of gold at C$1,562.50 per ounce (C$ stands for Canadian dollars), Maritime Resources Corp., a Canadian mining firm, would like to assess the financial feasibility of reopening an old gold mine that had ceased operations in the past due to low gold prices. Reopening the mine would require an up-front capital expenditure of C$68.3 million and annual operating expenses of C$19.37 million. Maritime expects that over a five-year operating life it can recover 175,000 ounces of gold from the mine and that the project will have no terminal cash flow. Maritime uses straight-line depreciation, has a 21.03% corporate tax rate, and has a(n) 11.2% cost of capital. a. Calculate the periodic cash flows for the gold mine project. b. Depict on a timeline the net cash flows for the gold mine project. c. Calculate the internal rate of return (IRR) for the gold mine project. d. Calculate the net present value (NPV) for the gold mine project.…arrow_forwardIntegrative: Complete investment decision With the market price of gold at C$1,562.50 per ounce (C$ stands for Canadian dollars), Maritime Resources Corp., a Canadian mining firm, would like to assess the financial feasibility of reopening an old gold mine that had ceased operations in the past due to low gold prices. Reopening the mine would require an up-front capital expenditure of C$68.4 million and annual operating expenses of C$19.43 million. Maritime expects that over a 5-year operating life it can recover 176,000 ounces of gold from the mine and that the project will have no terminal value. Maritime uses straight-line depreciation, has a 21.06% corporate tax rate, and has a(n) 11.2% cost of capital. a. Calculate the operating cash flows for the gold mine project. b. Depict on a timeline the net cash flows for the gold mine project. c. Calculate the internal rate of return (IRR) for the gold mine project.arrow_forwardIntegrative: Complete investment decision With the market price of gold at C$1,562.50 per ounce (C$ stands for Canadian dollars), Maritime Resources Corp., a Canadian mining firm, would like to assess the financial feasibility of reopening an old gold mine that had ceased operations in the past due to low gold prices. Reopening the mine would require an up-front capital expenditure of C$68.4 million and annual operating expenses of C$19.43 million. Maritime expects that over a 5-year operating life it can recover 176,000 ounces of gold from the mine and that the project will have no terminal value. Maritime uses straight-line depreciation, has a 21.06% corporate tax rate, and has a(n) 11.2% cost of capital. a. Calculate the operating cash flows for the gold mine project. b. Depict on a timeline the net cash flows for the gold mine project. c. Calculate the internal rate of return (IRR) for the gold mine project. d. Calculate the net present value (NPV) for the gold mine project. e.…arrow_forward
- Nonearrow_forwardssignment Question : XZ Company is medium sized metal fabricator that is currently contemplating two projects: Project A require an initial investment of $ 50,000, Project B require an initial investment of $ 55,000. Assume the NZ Company has a 10% cost of capital and the relevant cash flows for the two projects are presented in the table below: Project Project A Project B Initial Investment 50,000 55,000 Year Operating Cash Flow 1 18000 33000 2 18000 16000 3 18000 14000 4 18000 14000 5 18000 14000 Require: Calculate the NPV for Project A and B? Based on your NPV findings in section (a) which project will you recommend for NZ Company? Based on your answer in section (b) justify your recommendation?arrow_forwardIn this assignment you will need to perform an analysis on a hypothetical discovery based on the following information: Field Size 1.4 Tcf Production/Reserve Ratio 7% of the original field size starting producing year 3 Gas Price $3.5/Mcf CapEx $1/Mcf capitalized in 5 years, straight-line depreciation Operating Cost $0.8/Mcf Royalty 10% Government Take 40% Cost recovery limit 60% of gross revenue Discount Rate 10% Income Tax Rate 33% Allow cost recovery carry forward 1. Evaluate the discovery – you need to calculate the total worth, worth to the company, government take, value in terms of entitlement interest and working interest. 2. Evaluate the producing gas reserve – total worth, worth to the company, government take, value in terms of entitlement interest and working interest.arrow_forward
- The management of Bongani Wholesalers are considering two mutually exclusive investment projects. The following data are available for each project: Project A Project B Disc Factor N$ N$ Cost of plant and equipment 90 000 60 000 Salvage value nil nil Expected cash flows: Year 1 55 000 27 500 0,909 Year 2 12…arrow_forward4.arrow_forwardWindhoek Mines, Limited, of Namibia, is contemplating the purchase of equipment to exploit a mineral deposit on land to which the company has mineral rights. An engineering and cost analysis has been made, and it is expected that the following cash flows would be associated with opening and operating a mine in the area: Cost of new equipment and timbers Working capital required Annual net cash receipts $ 430,000 $ 215,000 $ 150,000* Cost to construct new roads in three years Salvage value of equipment in four years $ 63,000 $ 88,000 *Receipts from sales of ore, less out-of-pocket costs for salaries, utilities, insurance, and so forth. The mineral deposit would be exhausted after four years of mining. At that point, the working capital would be released for reinvestment elsewhere. The company's required rate of return is 18%. Required: a. What is the net present value of the proposed mining project? b. Should the project be accepted? Answer is complete but not entirely correct. Complete…arrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you