A 5-year project will require an investment of $100 million. This comprises of plant andmachinery worth $80 million and a net working capital of $20 million. The entire outlay willbe incurred at the project’s commencement.Financing for the project has been arranged as follows:80,000 new common shares are issued, the market price of which is $500 per share. Theseshares will offer a dividend of $4 per share in year 1, which is expected to grow at a rate of 9%per year for an indefinite tenure.Remaining funds are borrowed by issuing 5-year, 9% semi-annual bonds, each bond having aface value of $1,000. These bonds now have a market value of $1,150 each.At the end of 5 years, fixed assets will fetch a net salvage value of $30 million, whereas the networking capital will be liquidated at its book value.The project is expected to increase revenues of the firm by $120 million per year. Expenses,other than depreciation, interest and tax, will amount to $80 million per year. The firm is subjectto a tax rate of 30%Plant and machinery will be depreciated at the rate of 25% per year as per the written-downvalue method. Determine the earnings before taxes for years 1 through 5 Compute the OCF for years 1 through 5 Compute the Terminal cash flow. Compute the FCF for years 1 through 5
A 5-year project will require an investment of $100 million. This comprises of plant and
machinery worth $80 million and a net
be incurred at the project’s commencement.
Financing for the project has been arranged as follows:
80,000 new common shares are issued, the market price of which is $500 per share. These
shares will offer a dividend of $4 per share in year 1, which is expected to grow at a rate of 9%
per year for an indefinite tenure.
Remaining funds are borrowed by issuing 5-year, 9% semi-annual bonds, each bond having a
face value of $1,000. These bonds now have a market value of $1,150 each.
At the end of 5 years, fixed assets will fetch a net salvage value of $30 million, whereas the net
working capital will be liquidated at its book value.
The project is expected to increase revenues of the firm by $120 million per year. Expenses,
other than
to a tax rate of 30%
Plant and machinery will be depreciated at the rate of 25% per year as per the written-downvalue method.
Determine the earnings before taxes for years 1 through 5
Compute the OCF for years 1 through 5
Compute the Terminal
Compute the FCF for years 1 through 5
Step by step
Solved in 2 steps with 1 images