Answer To: Question 1 (8 marks) Question 1 (8 marks) You have just been hired by HTC. The company R&D has found...
Shakeel answered on Mar 24 2021
Ans 1
Ans 1
Expected rateof return 2.50%
Market return 3%
Risk free rate 0.20%
According to CAPM
Beta of stock 0.82
Since, beta is 0.82, the stock is defensive one.
It tells that for every 1% growth in market, the
stock price change by 0.82%
In the case of market growth of 0.9%, the change in
stock price would be 0.82*0.9 i.e. 0.738%
Ans 2
Ans 2
Face value of bond 1,000.00 €
Maturity in years 5
Coupon rate 4.60%
Bond yield 2.50%
Therefore
Price of the bond 1,097.56 €
Ans 3
Ans 3
Cost of Equity be 7.12% (By SOLVER)
Year Dividend
1 6.00 €
2 5.50 €
3 7.00 €
4 6.30 €
5 5.00 €
From 6th year onward,
The dividend growth rate 2%
Therefore,
Terminal value of stock $99.56
PV of Dividends 24.42 €
Total stock price 95.00 €
Hence, cost of equity is 7.12%
Ans 4
Ans 4
Total value of company 500 million
Total market value of debt 237 million
Hence,
Weight of debt 0.474
Weight of equity 0.526
Cost of equity 8.70%
Tax rate 33%
WACC 6.31%
Post tax cost of debt 3.66%
Therefore,
Pre tax cost of debt 2.45%
Ans 5
Ans 5
Factory cost 500,000,000 €
Life of the factory (in years) 20
Salvage value 0
Therefore,
Depreciation per year 25,000,000 €
After 6 years, the accounting value 350,000,000 €
Sale value 385,000,000 €
Capital Gain 35,000,000 €
WACC 6.10%
Operating Cash flow Statement
Items/year 0 1 2 3 4 5 6
Initial...