Question One You are a financial manager at ENIGMA, a high-performance cycling brand that makes frames...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Question One You are a financial manager at ENIGMA, a high-performance cycling brand that makes frames and after-market bike parts. Market data at the end of 2021 shows that they have 12 million ordinary shares outstanding on the NYSE with a current market value of $45m. According to CAPM the firm has a beta of 0.91. The expected return on the NYSE composite index is 11% per annum and the risk-free rate is 1.50% per annum. ENIGMA has 79,650 zero coupon bonds in issue each with a par value of $500 that expire in 5 years. Their current market value is $30m. Corporate taxes are 18% per annum. ENIGMA requires the purchase of a new machine to prepare the raw materials for their products. They have two contract alternatives. The first contract costs $500,000 and generates cash flows of $100,000 for the next 8 years. The second contract costs $750,000 and generates gross cash flows of $125,000 for the next 20 years, but requires an annual service cost of $25,000. ENIGMA's end of year 2021 financial statements show they had earnings of $25m, Cash of $74m, and total assets of $165m. Your analysis of the 2021 annual report reveals that ENIGMA expects earnings to grow by 6% over the next financial year. Required: a) Compute the Net-Present Value for the two contract alternatives and make a recommendation using the NPV decision rule. Required: a) Compute the Net-Present Value for the two contract alternatives and make a recommendation using the NPV decision rule. [40 marks] b) Calculate the Payback and Internal Rate of Return for both contracts. Interpret your results and in particular comment on whether you are able to make a choice between these contracts using only Internal Rate of Return. [20 marks] c) Assuming ENIGMA's earnings growth is met over the next financial year and the ordinary share price rises by the expected return according to CAPM, what do you expect the 2022 price-to-earnings ratio to be and how does it differ from the 2021 price-to-earnings ratio? [20 marks] d) If ENIGMA's corporate bond price rises by $50. What is the new Weighted Average Cost of Capital? Without doing any calculations, how will this affect the NPV for each contract? [20 marks] Question One You are a financial manager at ENIGMA, a high-performance cycling brand that makes frames and after-market bike parts. Market data at the end of 2021 shows that they have 12 million ordinary shares outstanding on the NYSE with a current market value of $45m. According to CAPM the firm has a beta of 0.91. The expected return on the NYSE composite index is 11% per annum and the risk-free rate is 1.50% per annum. ENIGMA has 79,650 zero coupon bonds in issue each with a par value of $500 that expire in 5 years. Their current market value is $30m. Corporate taxes are 18% per annum. ENIGMA requires the purchase of a new machine to prepare the raw materials for their products. They have two contract alternatives. The first contract costs $500,000 and generates cash flows of $100,000 for the next 8 years. The second contract costs $750,000 and generates gross cash flows of $125,000 for the next 20 years, but requires an annual service cost of $25,000. ENIGMA's end of year 2021 financial statements show they had earnings of $25m, Cash of $74m, and total assets of $165m. Your analysis of the 2021 annual report reveals that ENIGMA expects earnings to grow by 6% over the next financial year. Required: a) Compute the Net-Present Value for the two contract alternatives and make a recommendation using the NPV decision rule. Required: a) Compute the Net-Present Value for the two contract alternatives and make a recommendation using the NPV decision rule. [40 marks] b) Calculate the Payback and Internal Rate of Return for both contracts. Interpret your results and in particular comment on whether you are able to make a choice between these contracts using only Internal Rate of Return. [20 marks] c) Assuming ENIGMA's earnings growth is met over the next financial year and the ordinary share price rises by the expected return according to CAPM, what do you expect the 2022 price-to-earnings ratio to be and how does it differ from the 2021 price-to-earnings ratio? [20 marks] d) If ENIGMA's corporate bond price rises by $50. What is the new Weighted Average Cost of Capital? Without doing any calculations, how will this affect the NPV for each contract? [20 marks]
Expert Answer:
Answer rating: 100% (QA)
Answer to ENIGMA Financial Analysis a Net Present Value NPV Calculation and Recommendation Contract 1 Cost 500000 Annual Cash Flow 100000 for 8 years ... View the full answer
Related Book For
Fundamentals Of Corporate Finance
ISBN: 9780135811603
5th Edition
Authors: Jonathan Berk, Peter DeMarzo, Jarrad Harford
Posted Date:
Students also viewed these finance questions
-
Quality (What does quality refer to in your restaurant? How do you ensure the quality of the food?): On site during operation kitchen hours we will have a food pantry manager who works with outside...
-
The k-center cost function. An alternative to k-means is the k-center clustering problem, defined as follows: Input: Data points x,...,xn in some metric space (X, d); integer k > 0 Output: "Centers"...
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Explain how the structure of the balance sheet corresponds to the accounting equation.
-
Suppose the Japanese yen exchange rate is 80 = $1, and the British pound exchange rate is 1 = $1.58. Suppose the cross-rate is 129 = 1. What is the arbitrage profit per dollar used?
-
Can light pass through a single slit narrower than its wavelength? If not, why not? If so, describe the distribution of the light beyond the slit.
-
Where does the creation of value lie in a merger?
-
The accountant for Nellys Dress Shop prepared the fourth quarter 2011 cash budget that appears on the following spreadsheet. Nellys has a policy to maintain a minimum cash balance of $14,000 before...
-
DETAILS Determine which point in the figure, P, Q, R, or 5, has the given polar coordinates (4,9%) --Select-
-
Larry Power started a new business in the name of Power Electrical on October 1, 2020. During October, a number of activities occurred and the following totals resulted at October 31, 2020 (shown in...
-
How Can internal OD consultant build awareness of their capabilities to help managers and organizations? Please offer a list of actions for internal OD consultants to take to "market" themselves and...
-
Exercise 5 The analysis of the manufacturing costs of the company "Techito S.A." is summarized as follows: Cost of heating and lighting 750 000,00 Direct labor cost 3 900 000,00 Building depreciation...
-
Stellantis has been conducting early - stage research on hydrogen - powered automobiles and is nearing the point where product development will begin. In order to determine the feasibility of the...
-
For this activity, you are the sole owner of a small printing business, known as New Bloomsbury. Over the past year, New Bloomsbury's business has grown unexpectedly, especially given the rise of...
-
The inventory data for an item for November are: Inventory Nov. 1 4 Sold 10 Purchased 17 Sold 30 Purchased 20 units at $19 10 units 30 units at $20 20 units 10 units at $21 Using a perpetual system,...
-
The mid-sized DEFm company was on track to double in size since their most recent energy-storing battery hit the market. Henrique, the HR manager was tasked with hiring 100 new employees in 8 months....
-
Pleaseshow all the steps 2. (5 pts) For a fully discrete whole life insurance of 1000 on (50), you are given: (1) The level net premium is 25. (2) \( 1000 A_{61}=440 \). (3) \( q_{60}=0.02 \) (4) \(...
-
For a nonzero constant a, find the intercepts of the graph of (x 2 + y 2 ) 2 = a 2 (x 2 - y 2 ). Then test for symmetry with respect to the x-axis, the y-axis, and the origin.
-
Your grandfather put some money in an account for you on the day you were born. You are now 18 years old and are allowed to withdraw the money for the first time. The account currently has $3996 in...
-
Repeat the analysis from parts a and b in Problem 35 using Walmart Stores (WMT) instead. Specifically, use Walmarts 2018 fiscal data, filed in March 2019. Based on the DuPont Identity, what explains...
-
A friend asks to borrow $55 from you and in return will pay you $58 in one year. If your bank is offering a 6% interest rate on deposits and loans: a. How much would you have in one year if you...
-
You are required to calculate the overhead variances of Joseph Ltd. The budget is prepared as: (a) Total budgeted variable overhead \( 400,000\). (b) Total budgeted fixed overhead \( 160,000\). (c)...
-
A Corporec PLC manufactures a detergent in one of its plants. The information for the year to 30 September \(19 \mathrm{X} 2\) was as follows: The standard cost of manufacturing a litre was \( 2\)....
-
A The following information relates to Burton Company for the year to 30 June 19X6: Calculate price, volume and mix variances for \(19 \times 6\). Product Budget Sales Budget Budget Actual Sales...
Study smarter with the SolutionInn App