Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

PLEASE HELP WITH EXCEL! Kim Hotels is interested in developing a new hotel in Seoul. The company estimates that the hotel would require an initial

PLEASE HELP WITH EXCEL! image text in transcribedimage text in transcribed

Kim Hotels is interested in developing a new hotel in Seoul. The company estimates that the hotel would require an initial investment of $20 million. Kim expects that the hotel will produce positive cash flows of $3 million a year at the end of each of the next 20 years. The project's cost of capital is 13%. While Kim expects the cash flows to be $3 million a year, it recognizes that the cash flows could, in fact, be much higher or lower, depending on whether the Korean government imposes a large hotel tax. One year from now, Kim will know whether the tax will be imposed. There is a 50% chance that the tax will be imposed, in which case the yearly cash flows will be only $2.2 million. At the same time, there is a 50% chance that the tax will not be imposed, in which case the yearly cash flows will be $3.8 million. Kim is deciding whether to proceed with the hotel today or to wait 1 year to find out whether the tax will be imposed. If Kim waits a year, the initial investment will remain at $20 million. Assume that all cash flows are discounted at 13%. The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the questions below. Open spreadsheet Use the Black-Scholes model to estimate the value of the option. Assume the variance of the project's rate of return is 6.87% and the risk-free rate is 8%. Enter your answer in millions. For example, an answer of $1.22 million should be entered as 1.22, not 1,220,000. Do not round intermediate calculations. Round your answer to two decimal places. million 4 No Timing Option: Initial investment at t = 0 (in millions) Annual expected cash flow (in millions) Number of years cash flow expected Project cost of capital $20.00 $3.00 20 13% 7 9 Timing Option: 10 Initial investment at t = 1 (in millions) 11 Number of years cash flow expected 12 Probability that tax will be imposed 13 Annual CF if tax will be imposed, Years 2 to 21 14 Probability that tax will not be imposed 15 Annual CF if tax will not be imposed, Years 2 to 21 16 Projected cost of capital 17 18 PV of CFs (in millions) at t = 1, if tax will be imposed 19 PV of CFs (in millions) at t = 1, if tax will not be imposed 20 PV of Expected CFs (in millions) at t = 1, with timing option $20.00 20 50% $2.20 50% $3.80 13% $15.45 $26.69 $21.07 22 Value of Option Using Black-Scholes Model: 23 Number of years until expiration expires Variance of project's expected rate of return of Risk-free rate of return, IRF Strike price (in millions) of underlying investment at t = 0, X 6.87% 8.00% $20.00 Price (in millions) of underlying investment, P = d1 = N(01) = d2= N(D2) = Value of option (in millions) = Formulas #N/A #N/A #N/A #N/A #N/A #N/A

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

Recommended Textbook for

Derivative Products And Pricing The Das Swaps And Financial Derivatives Library

Authors: Satyajit Das

1st Edition

0470821647, 9780470821640

More Books

Students also viewed these Finance questions