In the case of Worldwide Paper Company we performed calculations to decide whether they should accept a new project or not. We calculated their net income and their cash flows for this project (See Table 1.6 and 1.5). We computed WPC’s weighted average cost of capital as 9.87%. We then used the cash flows to calculate the company’s NPV. We first calculated the NPV by using the 15% discount rate; by using that number we calculated a negative NPV of $2,162,760. We determined that the discount rate of 15% was out dated and insufficient. To calculate a more accurate NPV for the project, we decided to use the rate of 9.87% that we computed. Using this number we got the NPV of $577,069. With the NPV of $577,069 our conclusion is to accept this*…show more content…*

We then took 40% of those totals (which is the dollar amount of taxes paid) and subtracted that number from the income before taxes to get net income (See Table 1.5). WPC has used a discount rate of 15% to evaluate potential projects for the last 10 years. Many in management are correct in thinking that this rate should be evaluated on a much more frequent basis. The current rate of 15% is much too high considering the yield on treasury bonds has declined from 10% to 5% over the last ten years. In order to calculate the correct discount rate we must first determine what their equity and debt ratios are. As you can see in Exhibit1, in order to find the total value of equity we must multiply the number of total outstanding shares of stock times the market value of each share. Completing this calculation shows us that WPC has $12 billion in outstanding equity. WPC also has $2.5 billion in outstanding debt. If you add the debt and equity together we see that WPC has a total of $14.2 billion in outstanding financing. Assuming the 10 year rate of Government Bonds of 4.60% as our risk free rate and using the Capital Asset Pricing Model we find that that WPC’s return on equity is 11.2% (See Exhibit 1). As stated in the case, Worldwide Paper Company has an A bond rating so we can use the 5.78% for their return on debt. Combining all of these variables in the Weighted Average Cost of

We then took 40% of those totals (which is the dollar amount of taxes paid) and subtracted that number from the income before taxes to get net income (See Table 1.5). WPC has used a discount rate of 15% to evaluate potential projects for the last 10 years. Many in management are correct in thinking that this rate should be evaluated on a much more frequent basis. The current rate of 15% is much too high considering the yield on treasury bonds has declined from 10% to 5% over the last ten years. In order to calculate the correct discount rate we must first determine what their equity and debt ratios are. As you can see in Exhibit1, in order to find the total value of equity we must multiply the number of total outstanding shares of stock times the market value of each share. Completing this calculation shows us that WPC has $12 billion in outstanding equity. WPC also has $2.5 billion in outstanding debt. If you add the debt and equity together we see that WPC has a total of $14.2 billion in outstanding financing. Assuming the 10 year rate of Government Bonds of 4.60% as our risk free rate and using the Capital Asset Pricing Model we find that that WPC’s return on equity is 11.2% (See Exhibit 1). As stated in the case, Worldwide Paper Company has an A bond rating so we can use the 5.78% for their return on debt. Combining all of these variables in the Weighted Average Cost of

Related

- Decent Essays
## Essay on Pleasure Craft Inc.

- 1189 Words
- 5 Pages

As Pleasure Craft Inc. has publicly held debt; we determined the cost of debt to be the yield to maturity on the outstanding debt on the outboard motor project, so using a financial calculator we establish the YTM to be equal to 2.4827%. Because this is a Semi- annual compounding, rd = YTM * 2 = 4.9654%; for the cost of equity (Rf + β (Rm - Rf)): 12.8420%. The WACC is the discount rate of the projects WACC = rd * (1- Td) * D/V + (re * E/ V) = 4.9654% (1- 35%) * 30% + 12.8420% * 70% = 0.0996, so the WACC is determined to be 9.96% for outboard motors project. The NPV of this project is positive and equal to $35,630,973.63, the IRR for the outboard motors has calculated to be 8%. From these calculation we can know the project’s beta is lower than project front- end loader project and the risk is lower also; from the decision rule the NPV > 0 and IRR > R, so we choose the outboard motor project.

- 1189 Words
- 5 Pages

Decent Essays - Good Essays
## Road King Trucks Case Analysis Essay

- 1121 Words
- 5 Pages

I used WACC as the discount factor, we expect the rate of return to be higher than it, the same at least. The WACC reflects the average risk and overall capital structure of the entire firm [2]. It’s the required return and it presents how much the company pays for the capital it finances. In this case, the cost of equity is 10.33%, the cost of debt is 6.50%. I calculated WACC using those numbers and got a result of 8.49%.

- 1121 Words
- 5 Pages

Good Essays - Satisfactory Essays
## Hansson Private Label case

- 1137 Words
- 5 Pages

General speaking, WACC is the rate that a company’s shareholders expect to be paid on average to finance its assets, and it is the overall required return on the firm as a whole. Therefore, company directors often use WACC to determine whether a financial decision is feasible or not. In this case, I will choose 9.38% as discount rate. The reason why I choose 9.38% as discount rate is because the estimated Debt/Equity is 26% under the assumptions by CFO Sheila Dowling, which is most close to 25% of Debt/Equity from the projected WACC schedule. There might be some flaws existing by using WACC as discount rate. As we know, the cost of debt would be raised significantly as the leverage increased. The investment will definitely increase the firm’s current debt. So, the cost of debt would not keep at 7.75%.

- 1137 Words
- 5 Pages

Satisfactory Essays - Satisfactory Essays
## Boeing With Lockheed Martin's Levered Beta

- 264 Words
- 2 Pages

Since computed IRR for the Boeing is equal to 15.67%, the required rate of return has to be higher in order to have positive NPv. There are 3 possibilities that involves NPV. The first, NPV is higher than 0 and WACC is less than IRR, which means Boeing would gain more profits. This project scenario should pursue by the Boeing. Next is NPV is equal to 0, which means that there would be no gains and no losses from this project. Lastly, NPV is less than 0, which tells that Boeing would lose if they pursue this scenario. According to the table above, I compared Boeing with Lockheed Martin’s levered beta. My calculations are: . For the risk free rate, I have 4.56%. It is 30-year Treasury bond yield on June 2003. When Treasury bonds are in long term,

- 264 Words
- 2 Pages

Satisfactory Essays - Better Essays
## Marriott Corporation: the Cost of Capital Essay

- 3304 Words
- 14 Pages

This is estimated using the data given in case (Exhibit 1). Considering the tax rates of last ten

- 3304 Words
- 14 Pages

Better Essays - Better Essays
## If the Coat Fits, Wear It

- 1268 Words
- 6 Pages

1- Basically we first have to find the incremental cash flows and then calculate the NPV. If the NPV is higher than zero; we are going to accept the Project. In order to find the cash flows we need to do the following steps:

- 1268 Words
- 6 Pages

Better Essays - Better Essays
## Super Project Essay

- 1477 Words
- 6 Pages

Net Present Value (NPV) calculates the sum of discounted future cash flows and subtracting that amount with the initial investment of the project. If the NPV of a project results in a positive number, the project should be undertaken. It is the most widely used method of capital budgeting. While discount rate used in NPV is typically the organization’s WACC, higher risk projects would not be factored in into the calculation. In this case, higher discount rate should be used. An example of this is when the project to be undertaken happens to be an international project where the country risk is high. Therefore, NPV is usually used to determine if a project will add value to the company. Another disadvantage of NPV method is that it is fairly complex compared to the other methods discussed earlier.

- 1477 Words
- 6 Pages

Better Essays - Satisfactory Essays
## Conch Republic: Coefficient Of Variation

- 158 Words
- 1 Pages

The numbers above for the best and worst case scenarios are based off of the judgement. If the product were highly successful, then the combination of a high sales price, low production costs, and high unit sales would result in a very high NPV. However, if things turn out badly, then the NPV would be a negative. The project’s expected NPV is $12 million, the standard deviation is $11 million and the coefficient of variation is 0.88. Assume that Conch Republic’ average project has a coefficient of variation in the range of 0.3 - 0.6, so 0.88 indicates that this project is in high risk. Since the project is judged to have above-average risk, so a higher discount rate should be used to find its NPV. If Conch adds 3 percent to the corporate WACC

- 158 Words
- 1 Pages

Satisfactory Essays - Good Essays
## Caledonia Products Integrative Problem

- 1039 Words
- 5 Pages

“Net present value (NPV) measures the value added to shareholder wealth from an investment Project” (Titman, Martin, Keown, 2011, p. 338). It is important for Caledonia Products to figure out the NPV. A start-up cost of $8, 100, 00 is a large amount, so Caledonia Products wants to ensure their investment will pay off. The first and second year covered the startup costs with an additional $7,061,600 profit. The return after year four starts to decline and probably would be negative after year five. NPV can help determine how long a company should continue a project, in Caledonia Products case, five years.

- 1039 Words
- 5 Pages

Good Essays - Decent Essays
## Nabr

- 1156 Words
- 5 Pages

The valuation of NABR Publishing Ltd encompassed an extensive amount of exercise, and the valuation required taking into consideration various factors. The Discounted Cash Flow (DCF) method was used to value the NABR Firm. The DCF Method utilizes the net present value of future free cash flow projections and discounts the cash flow at a discount rate which was calculated using two of three options. In turn, this was done using the Weighted Average Cost of Capital (WACC). The motive for using WACC to get the discount rate is to

- 1156 Words
- 5 Pages

Decent Essays - Decent Essays
## Worldwide Paper

- 1269 Words
- 6 Pages

For starters, we cite the fact that the existing corporate rate of 15% is simply outdated (ten years old) and the market for the cost of capital has changed significantly in recent years (e.g., 30-year treasury bonds currently yield 4.73% vs. 10% when existing corporate rate was calculated). Additionally, by calculating WACC, Mr. Prescott will have clarity with respect to how the market views the risk associated with the company’s assets and it will also help with calculating the required return for this and future capital budgeting projects. As for the latter, the required return is a critical data input and reference point that Mr. Prescott will need when calculating the net present value (NPV) of the project. Finally, when making capital budgeting decisions with NPV and internal rate of return (IRR) it is imperative that the business managers have knowledge with respect to the applicable discount rate and the data inputs/variables used to compute it. In this case, Mr. Prescott was lacking critical knowledge associated with the existing corporate cost of capital rate; therefore he lacked the confidence needed to apply it and in good conscious had to calculate a new WACC.

- 1269 Words
- 6 Pages

Decent Essays - Decent Essays
## Case 20: Aurora Textile Company Essay example

- 1079 Words
- 5 Pages

In early 2003, Michael, CFO of Aurora Textile Company, is deciding whether or not to install a new machine called Zinser 351 in order to save the declined sales and increase its competitive force. In deciding whether or not to invest Zinser 351, it is important to get the NPV and the payback period. To get the NPV and the payback period, we firstly need to forecast the future cash flows that the new machine will generate. We found the ten-year NPV to be $3,171,551 based on the FCFs that we forecast. Also, we use the payback period to analyze the acceptance of this project. We found that the discounted payback period is 5.69, which is less than the arbitrary cutoff point of 7.87. Based on our

- 1079 Words
- 5 Pages

Decent Essays - Decent Essays
## Lockheed Case

- 729 Words
- 3 Pages

c) The annual cash flow for the project to provide an NPV of $ 75000 when cash flow are discounted @ 20% is $ 415260.

- 729 Words
- 3 Pages

Decent Essays - Decent Essays
## Notes On The Net Present Value

- 1462 Words
- 6 Pages

Project S’ cash inflows sum up to a total of $140, 000. It is more than enough to recover the cost outlay [cash outflow or cost of the investment], maintain and deliver the 10% opportunity cost of capital, and still have [present value of] $19.985 [in thousands of dollars] available which belongs to the shareholders [shareholder’s wealth increased by $19.985 (in thousands of dollars)].

- 1462 Words
- 6 Pages

Decent Essays