Respuesta :
Answer:
The maximum initial cost is $2,17,24,138
Explanation:
Solution
From the given question, we are asked to find the maximum initial cost the company would be willing to pay for the project.
Now,
The first step to take is to calculate the weighted Average Cost of Capital (WACC)
Which is:
The weighted Average Cost of Capital (WACC) = [After-tax Cost of Debt x Weight of Debt] + [Cost of Equity x Weight of Equity]
= [5.70% x (0.80/1.80)] + [12.90% x (1/1.80)]
= 2.53% + 7.17%
= 9.70%
Secondly we calculate for the project discount rate which is stated as follows:
The Project Discount Rate = Weighted Average Cost of Capital (WACC) + Risk Adjustment Factor
= 9.70% + 1%
= 10.70%
The third step is to find the maximum initial cost the company would be willing to pay for the project
So,
as regards to the NPV Method of Capital Budgeting, the Project should be received if the NPV of the present value is seen as positive,
Hence,
The NPV = Present Value of Annual cash inflows – Present Value of Cash Outflows.
Thus,
The Maximum initial cost the company would be willing to pay for the project is the Present Value of the annual after-tax in-flows which is determined as follows
The Maximum initial cost = Initial After-tax Savings / (Ke – g)
= $18,90,000 / (0.1070 - .02)
= $18,90,000 / 0.0870
= $2,17,24,138
Answer:
$2.17 Millions
Explanation:
There are
Step-1. WACC Computation
WACC = [Post Tax Cost of Debt x Debt Weight] + [Cost of Equity x Equity Weight]
= [5.7% * (0.80/1.80)] + [12.9% * (1/1.80)]
= 2.53% + 7.17%
= 9.7%
Now here we will Add 1% for the additional risk to the WACC calculated so that it represents the Project Discount Rate.
Project Discount Rate = 9.7% + 1% = 10.7%
Step 2. Computation of maximum initial cost the company would be willing to pay for the project.
Using the Dividend Valuation Model, we can calculate the Maximum initial cost the company would be willing to pay for the project.
Maximum initial cost = Initial After-tax Savings / (Ke – g)
Here
Present Value of the annual after-tax inflows is $1.89 Million
Ke is the WACC which is 10.7%
g is growth rate which is 2% here.
So by putting the values, we have:
Maximum initial cost = $1.89 / (10.7% - 2%)
= $1.89 / 8.7%
= $2.17 Millions