Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

As of late 2019, Toyota Motor Corporation has twelve engineering and manufacturing facilities in the United States. Recently, Toyota has been considering expanding the production

As of late 2019, Toyota Motor Corporation has twelve engineering and manufacturing facilities in the United States. Recently, Toyota has been considering expanding the production of their gas-electric hybrid drive systems in the U.S. To enable the expansion, they are contemplating investing $1.5 billion at the end of 2021 (Year 0) in a new plant with an expected 10-year life. In the meantime, they also need to invest $30 million upfront in net working capital before the production can take place.

The projected financials of the new project for the Year 1 operation (2022) are as follows:

Earnings before interest and taxes (EBIT):

$170 million

Depreciation expense:

$150 million

Increase in net working capital:

$40 million

The anticipated unlevered free cash flows from the new plant will grow by 5% for each of the next two years (Years 2 and 3) and then 2% per year for the remaining seven years. As a newly hired MBA in the capital budgeting division you have been asked to evaluate the new project using the WACC method. You will estimate the cash flows and compute the appropriate cost of capital and the net present values. You must seek out the information necessary to value the free cash flows but will be provided some directions to follow. Assume that corporate tax rate is 21%.

image text in transcribed

D E E F G H I J K K L M z N O P. 3 A B 1 Assumptions Capital Expenditure EBIT (Year 1) Depreciation (Year 1) Increase in Net Working Capital (Year 1) Increase in Net Working Capital (Year O) Tax Rate USD million USD million USD million USD million USD million 2% FCF's Growth Rate Year 0 2021 1 2022 5% 2 2023 5% 3 2024 2% 4 2025 2% 5 2026 2% 6 2027 2% 7 2028 2% 8 2029 2% 10 2031 2030 EBIT Less: Taxes Unlevered Net Income Add: Depreciation Less: Capital Expenditures Less: Increase in NWC FCF 5 Discount Rate Present Value of FCF NPV 20 22 5 AA 888 988898NONSENSO E a VOAWN- 24 25 2a i risk free rate (10-year Treasury Yield) ii equity beta iii expected market risk premium rE 27 28 29 30 2b Moody's Rating rD 32 2020 35 Cash & Short Term Investments ST Debt & Current Portion LT Debt Long-Term Debt Net Debt USD million USD million USD million USD million 37 Shares Outstanding millions The variable "SHARES - Outstanding at Fiscal Year End" reported in the WRDS is in the unit of millions. 42 3b Stock Price Market Value of Equity 3c Enterprise Value USD USD million USD million 44 45 4 WACC 47

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Students also viewed these Finance questions

Question

Pledge to conduct your own investigation?

Answered: 1 week ago