Consider a project of the Pearson Company. The timing and size of the incremental after tax cash flows for an all-equity firm are $-1000, $305, $610, $555, $500 from year 0 to respectively. 4 The unlevered cost of equity is 38%.



- The firm finances the project with $24000 debt at 11% with $100 after-tax flotation costs.


Principal is repaid at $3000 per year with added interest. Pearson's tax rate is 60%.



The net present value of the project under leverage? Now, Should this project be accepted?

Answers

Answer 1

To calculate the net present value (NPV) of the project under leverage, we need to discount the incremental after-tax cash flows at the appropriate cost of capital. Let's calculate the NPV step by step:

Calculate the levered cost of equity:

Levered Cost of Equity = Unlevered Cost of Equity * (1 + (1 - Tax Rate) * (Debt / Equity))

Levered Cost of Equity = 0.38 * (1 + (1 - 0.6) * (24000 / 1000))

Levered Cost of Equity = 0.38 * (1 + 0.4 * 24)

Levered Cost of Equity = 0.38 * (1 + 9.6)

Levered Cost of Equity = 0.38 * 10.6

Levered Cost of Equity = 4.028

Calculate the present value of the incremental after-tax cash flows:

PV = (Cash Flow / (1 + Levered Cost of Equity))^Period

PV of Year 0 Cash Flow = (-1000 / (1 + 4.028))^0

PV of Year 0 Cash Flow = -1000

PV of Year 1 Cash Flow = (305 / (1 + 4.028))^1

PV of Year 1 Cash Flow = 293.563

PV of Year 2 Cash Flow = (610 / (1 + 4.028))^2

PV of Year 2 Cash Flow = 532.826

PV of Year 3 Cash Flow = (555 / (1 + 4.028))^3

PV of Year 3 Cash Flow = 444.313

PV of Year 4 Cash Flow = (500 / (1 + 4.028))^4

PV of Year 4 Cash Flow = 369.258

Calculate the present value of the interest tax shield (debt):

PV of Interest Tax Shield = (Interest * Tax Rate) * ((1 - (1 / (1 + Interest)^Period)) / (1 - (1 / (1 + Interest))))

PV of Interest Tax Shield = (24000 * 0.11) * ((1 - (1 / (1 + 0.11)^4)) / (1 - (1 / (1 + 0.11))))

PV of Interest Tax Shield = 2640 * ((1 - (1 / 1.4641)) / (1 - 0.8227))

PV of Interest Tax Shield = 2640 * (0.3173 / 0.1773)

PV of Interest Tax Shield = 4728.614

Calculate the total present value of the cash flows:

Total PV of Cash Flows = PV of Year 0 Cash Flow + PV of Year 1 Cash Flow + PV of Year 2 Cash Flow + PV of Year 3 Cash Flow + PV of Year 4 Cash Flow + PV of Interest Tax Shield

Total PV of Cash Flows = -1000 + 293.563 + 532.826 + 444.313 + 369.258 + 4728.614

Total PV of Cash Flows = 5369.574

Calculate the NPV:

NPV = Total PV of Cash Flows - Initial Investment

NPV = 5369.574 - 1000

NPV = 4369.574

The NPV of the project under leverage is $4,369.574. Since the NPV is positive, the project should be accepted.

learn more about " net present value (NPV) ":-

brainly.com/question/29547577

#SPJ11


Related Questions

Shareholders had a good year, earning a 29% annual rate of return. The PE ratio today is 10.0 and the company just announced earnings per share of $2.50. The company has a 90% payout ratio. How much did the stock price change over the past year?

Answers

Answer:

$3.68

Explanation:

Rate of return =29%

PE ratio = 10.0

Earning per share = $2.50

P1 = PE ratio * EPS

P1= 10*2.50

P1 = $25

Payout ratio = 90%

Dividend = 2.50*90%

Dividend = $2.25

Rate of return = (P1+D1-P0)/P0

0.29= (25 + 2.25 - P0)/P0

0.29 P0 = 27.50 - P0

1.29P0 = 27.50

P0 = 27.50/1.29

P0 = $21.32

Change in stock price = $25 - $21.32

Change in stock price = $3.68

Four people are applying for a job. This chart shows the company’s favorite characteristic of each of these job applicants:

Answers

There is no chart present.


The human resource manager is undecided about whether to use internal or external
recruitment for filling the supervisor vacancy. Which method would you recommend? Justify
your answer, with advantages and disadvantages.

Answers

Advantages would be used I think

Which of these is NOTa concern for consumers in times of inflation? a.They cannot anticipate the cost of goods and services. b.They lose money on their investments and savings. c.They are at a disadvantage when paying back borrowed money. d.They struggle when they are on a fixed income.

Answers

Answer:

c.They are at a disadvantage when paying back borrowed money.

Explanation:

In any economics of a country, inflation may be defined as the fall of the value of the money or currency of a country over a period of time. In inflation, the general price level increase and the value of money decreases.

Due to inflation, with each currency unit, less of goods or services can be bought. In inflation, the consumers are not concern about the disadvantage when they pay back the money that they borrowed because the value of the money decreases. Money decreases its value but the demand of goods and services increases in the economy.

What are three elements of negligence?
Actual Harm
Breach of duty
State of mind
Duty of care
Proximate cause
Motive

Answers

Answer:

actual harm

breach of duty

duty to act

If the food handler has been diagnosed with one of the Big 6 pathogens
they can return to work 24 hours after showing no symptoms.
TRUE
FALSE

Answers

It’s False bro trust me

Answer:

False.

Explanation:

HELP FOR CROWN!!!
what is one thing a bank will require you to have when you ask for an auto loan?
A. keys to the car
B. proof of auto insurance
C. driver's license
D. letter of recommendation

Answers

Answer:

It is either C or D

Explanation:

Answer:

Driver's License

Janice, a nurse at a hospital, is preparing a presentation for trainee nurses about guidelines for patient care. What is the purpose of her
presentation?


A. to persuade

B. to instruct

C. to entertain

D. to debate

Answers

Answer:

B

Explanation:

To teach and acknowledge the guidelines for trainee nurses to help patients in an effective way

Do you think a client’s wishes should trump ethics in the mind of an advertising professional? Why or why not?

Answers

Answer: They should not.

Explanation:

When it comes to the advertising industry, the wishes of the client are not of the highest priority, they are of the second highest priority.

The highest priority is to the industry and its integrity. If advertisers acted in an unethical manner, they would risk destroying the reputation of the advertising industry which would lead to a massive loss of trust in it that could severely impact it.

Regardless of how important a client might be therefore, their wishes should never trump the ethics required in the industry because these ethics maintain the integrity of the advertising profession.

what percentage of CTE learners enroll in post secondary education?​

Answers

Answer:

10th-grade public school students in 2002 who were CTE concentrators in high school, 72 percent enrolled in postsecondary education by 2006, or two years after their expected year of high school graduation, and 84 percent enrolled by 2012, or eight years after their expected year of high school graduation.

Answer:

75% – Percentage of high school students concentrating in a CTE discipline who pursue post-secondary education 43% – Percentage of young workers holding a CTE-related license or certificate who earn more than those holding an associate degree

Explanation:

Martin is a credit counselor working with a client, Kim, who is in serious financial trouble. Kim is hesitant because she has a long way to go and a lot of work to do before she can be financially healthy again. What is the best way for Martin to explain the next steps to her?

A.) Martin should present the information in small manageable steps rather than give her a lengthy to-do list.

B.) Martin should make a list of tasks that must be completed and do them for her, since he is an experienced professional.

C.) Martin should compile a list of all the tasks that Kim must complete and suggest that she report back to him after she is finished.

D.) Martin should not encourage her to do anything she is reluctant to do, even if it means salvaging her financial life in the long term​

Answers

Answer:

C

Explanation:

C la respuesta es la C ya que

what's the answer? please help, it's overdue​

Answers

Answer: Honestly in my opinion that's a no

Explanation: because that's there imagine without them they wouldn't be able to get that image up and making profit therefore the player should get a cut of the profit that is made.

In VAT (Value added tax) is it profitable to buy in large or small quantities?​

Answers

It’s more profitable to buy in large quantities.

Gianna put $1,000 in a savings account for 18 months. The interest on the account is 3.5%.

How much will Gianna earn in interest? What amount will she have at the end of the time period?

Answers

Answer:

You will earn $52.96 in interest

You have $1,052.96 in total.

How do I find the cash flow coverage ratio?

Answers

Explanation:

There are a few different ways to calculate the cash flow coverage ratio formula, depending on which cash flow amounts are to be included. A general measure of the company’s ability to pay its debts uses operating cash flows and can be calculated as follows:

Cash flow coverage ratio = $80,000,000 / $38,000,000 = 2.105Cash flow coverage ratio = ($64,000,000 + $4,000,000 + $8,000,000) / $38,000,000 = 2

Which part of the check gives the bank permission to release the money?

Answers

Answer:

And even though all national banks and federally chartered credit unions are subject to the same hold rules, each institution can release your funds sooner at its discretion. By understanding the rules of funds availability, you can ensure you'll have access to your money when you need it.:

____ reading will increase your focus and concentration, help you understand the reading, and prepare you to study.

Answers

Answer:

Active.

Explanation:

Active reading can be defined as a process which typically involves an individual being focused on his or her study. It is aimed at acquiring knowledge and understanding of a particular subject or topic without distractions.

Hence, active reading will increase your focus and concentration, help you understand the reading, and prepare you to study.

What would Jamie Lee's financial liability have been had she waited more than two days to report the debit/ATM card lost or stolen

Answers

Explanation:

If Jamie notifies the bank within 2 days of the lost card , her liability for unauthorized would be $50.

Jamie Lee's as the account holder is financially responsible for any form of transfers or withdrawals that has or will be made from their accounts and until He report the theft, he will be liable to all withdrawals.

What is a Checking Account:

A checking account is known to be a kind of bank account that is often used by people as a deposit account.

The usual amount deposited by them in this account is known to be used for paying bills and other form of purchases.

Base on the fact above, Jamie Lee's would be liable for his financial liability because she had waited for more than two days to report her debit/ATM card lost or stolen and as such any theft that happen within those two days on her account is her fault.

Learn more about  checking account from

https://brainly.com/question/24751568

1. ¿que tiene que ver el gobierno populista con el universal basic income? 2. ¿es el UBI bueno para la economía?

Answers

Answer:

Un ingreso básico es un ingreso garantizado que todo ciudadano recibe del gobierno, independientemente de los ingresos que genere a través de su trabajo. Los defensores de esta medida sostienen que la renta básica universal aumenta las posibilidades de continuidad del desarrollo, que pueden posibilitar un ingreso básico, como estudios, inversiones, opciones de uso del tiempo y otras posibilidades de autorrealización.

Ahora bien, los defensores institucionales de esta medida suelen ser los gobiernos de tinte populista, que buscan a través de estas medidas benefactoras captar votos, otorgando beneficios económicos a cambio del apoyo político de los ciudadanos.

En cuanto a la economía, el UBI podrá ser beneficioso si fomenta el consumo y la producción de bienes, pero debe contemplarse que no puede, de ninguna manera, llegar a reemplazar los ingresos generados por el trabajo.

brief explain difference between moa and aoa ?​

Answers

Answer:

The MOA (Memorandum of Association) describes the powers and objects of the company, the AOA (Article of Association) defines its rules and the AOA (Articles of Association) is subordinate to the memorandum.

a car travelling at 36km / h accelerates uniformly acceleration final 2m / s ^2 find its velocity in 5 second ​

Answers

Answer:

v = 20 m/s

Explanation:

Given that,

Initial speed of the car, u = 36 km/h = 10 m/s

Acceleration of the car, a = 2 m/s²

We need to find the final speed of the car in 5 seconds. Let the final speed is v. So,

v = u +at

Substitute all the values,

v = 10+2(5)

= 10+10

= 20 m/s

So, the final speed of the car is 20 m/s.

Suppose the GDP of the entire European Union is 350,000 euros and the exchange rate between euros and USD is 0.66 EURO=$1. What is the GDP of the European Union when measured in USD? Round your answer to the nearest hundredth.

Answers

Answer:

the GDP of the  European Union is $530,303.030

Explanation:

The computation of the GDP of the  European Union is shown below:

= Entire european union × euro ÷ exchange rate

= 350,000 euros × $1 ÷ 0.66

= $530,303.030

Hence, the GDP of the  European Union is $530,303.030

We simply applied the above formula

Which one is not a Function in MS Excel?

MAX
ARG
MIN
SUM

Answers

ARG is not a function I’m familiar with in Excel, however I’m familiar with MAX, MIN, and SUM in Excel.

There for the answer is ARG.

who wants to make a call??

Answers

Answer:

Zoom you mean?

Explanation:

Answer:

I want to call my mom,lol

By law, an accountant must hold a CPA designation in order to
?

Answers

Answer:

The CPA designation isn't required to work in corporate accounting or for private companies. However, public accountants⁠—which are individuals working for a firm, such as Deloitte or Ernst & Young, that provides accounting and tax-related services to businesses—must hold a CPA designation.

Explanation:

Answer:

Prepare audited or reviewed financial statements.

Hope this helps :)

If 42 of 500 people who clicked
your add bought a product online,
what would your conversion ratę
be?
A. 2.4%
B. 8.4%
C. 12.8%
D. 15.2%

Answers

Answer:

Conversion rate = 8.4%

Explanation:

Given:

Number of person clicked = 42

Total people = 500

Find:

Conversion rate

Computation:

Conversion rate = [Number of person clicked / Total people]100

Conversion rate = [42 / 500]100

Conversion rate = 8.4%

Question 6 of 10
The practice of fractional reserve banking means that:
O A. banks are required by law to operate as nonprofit organizations.
O B. banks are not allowed to use deposited funds to make loans.
O C. banks can change the interest rates on loans at any time.
O D. banks only keep a portion of their deposits as cash reserves.

Answers

Answer:

D. banks only keep a portion of their deposits as cash reserves.

Explanation:

A fractional reserve system needs a commercial bank to maintains the customer deposit percentage at the time of custody. This means that at any time the deposit fraction should have the cash backing i.e. physical also the fraction should be maintained

So according to the given situation, the last option is correct as the bank keep a portion of the deposits in cash reserves

What does the term 'user
experience' refer to regarding a
website?
A. the overall ease of navigation and ability to
purchase on a company's website
B. the general experience a customer has when
using a product of a business
C. the customer experience when dealing with
customer service representatives

Answers

Answer:b

Explanation:

Which of these is NOT a concern for consumers in times of inflation?
a.They cannot anticipate the cost of goods and services.
b.They lose money on their investments and savings.
c.They are at a disadvantage when paying back borrowed money.
d.They struggle when they are on a fixed income.

Answers

Answer: D

Explanation:

equity shareholders are called what ​

Answers

Answer:

owners

Explanation:

Shareholders' equity represents the amount invested by the owners of a company in the business by either retaining earnings over time or by investing money in it. The shareholders' equity is a form of a company's net assets. Equity shareholders are also known as Equity Stockholders.

The equity shareholders of a company are called its owners.

Other Questions
How many moles of oxygen(02) are needed to produce 4. 6 g of nitrogen monoxide (NO)?3. 36 mol 0. 768 mol 0. 233 mol 0. 192 mol How many moles of ammona (NH3) are needed if 2. 75 moles of water (H20) were produced? 4. 13 mol1. 83 mol 4 mol 6. 8 mol(equation in photo) describe how you would make 1000 ml of a 0.700 m naoh solution from a 12.0 m stock naoh solution. in japan, patients get more mri scans and x-rays than americans do but a mri in the u.s. can cost ____ times more than in japan. 1. explain apples view of user interface design, especially for apps. Luisa's parents can claim her as a dependent on their tax return. In 2021, her only source of income was a part-time job as a medical clerk where she earned $2,650 during the year. What is Luisa's standard deduction two unit dose capsules of dyazide come back to the hospital pharmacy with an order that states to d/c the medication. what can you do with the medication? A large disk that has radius 0.200 m is mounted on a fixed frictionless axle at its center. A light rope is wrapped around the disk and a block of mass 20.0 kg is suspended from the free end of the rope. The system is released from rest. The rope unwinds without slipping and the block descends with an acceleration of 4.00 m/s2. What is the moment of inertia of the disk for an axis along the axle? TRUE OR FALSE the experience of carmax shows that policies that are good for customers are also good for employees. find the direction angle of v for the following vector. v=73i 7j If it is 95F today, how much water vapor would be needed to saturate the air in g/kgO 10 g/kgO 14 g/kgO 20 g/kgO 26.5 g/kgO 35 g/kg FILL IN THE BLANK. The process of compiling data from a variety of sources to form a composite dataset for data processing purposes is called _____. The introduction of the antibiotic methicillin was once successful in destroying Staphylococcus bacterial infections. More recently, strains of Staphylococcus bacteria have undergone mutations that cause the bacteria to be resistant to the action of methicillin, leading to increased incidence of the disease MRSA (methicillin-resistant Staphylococcus aureus).How would the proportion of bacteria carrying this mutation change in the population over time in populations treated with methicillin?The number of mutated bacteria would increase because the mutated bacteria would outcompete the non-mutated bacteria for resources.The number of mutated bacteria would decrease because the non-mutated bacteria would outcompete the mutated bacteria for resources.The number of mutated bacteria would decrease because the non-mutated bacteria would be selected for over time through natural selection.The number of mutated bacteria would increase because the mutated bacteria are more successful and are able to reproduce more bacteria with the same mutation. Li Wei and Colleen have the same reading assignment. After one week Li Wei has read 90 pages and Colleen has read 126 pages. If Li Wei can you read 30 pages in an hour and Colleen henry 24 pages an hour, when will they be on the same page 3. Read the paragraph and choose a sentence that describes it best. On the way across the Aegean Sea, Caesar was kidnapped by pirates and held prisoner. He maintained an attitude of superiority throughout his captivity. The pirates demanded a ransom of 20 talents of silver, but he insisted that they ask for 50. After the ransom was paid, Caesar raised a fleet, pursued and captured the pirates, before imprisoning them. He had them crucified on his own authority, as he had promised while in captivitya promise that the pirates had taken as a joke. a) Caesar was a vane man who thought 20 talents is too little of a ransom b) Caesar was very brave and kept to his word to kill the pirates c) Pirates didnt believe Caesar will kill them because he was their prisoner d) The pirates didnt kill Caesar not only because he was promised to be paid for, but because he made them respe Suppose after solving the LP relaxation of some ILP problem, we find the following equality x1 + 2.3x2-0.4x3+1.4 x4=4.5, where only x1 is a basic variable in the final tableau. Please construct the corresponding cut to improve the LP relaxation using the standard Gomory cut and the refined Gomory cut You add 1.00 kg of ethylene glycol (C2H6O2) antifreeze to 4450g of water in your cars radiator. What are the boiling and freezing points of solution?Kb = 0.512 C/mKf = 1.86 C/m Find a low-rank approximation Compute the optimal rank-2 approximation of the symmetric matrix 1.75 -0.75 -1.25 0.25 -0.75 1.75 0.25 -1.25 -1.25 0.25 1.75 -0.75 A = given that the columns of 0.25 -1.25 -0.75 1.75 of A. A = 1 -1 1 -1 1 1 are eigenvectors certain lakes in the northeastern part of the united states have had decreases in ph levels, causing the deaths of many fish. what is the most likely reason for this change in ph levels? The passage Prudence reads before the court is Proverbs 23:23-25. How might these verses relate to the story? Social media first began to get more professional and offer more to usersSelect one:a. in 2011-2012, when the market became flooded with smartphones.b. at the turn of the twenty-first century.c. just after its invention phase in the early 1990s.d. when Apple launched the first App Store.e. in the past few years, during its entrepreneurial phase.