Question
Toys World is experiencing huge growth and it is considering to undertake an additional investment. Currently they are analysing two projects: either to invest on
Toys World is experiencing huge growth and it is considering to undertake an additional investment. Currently they are analysing two projects: either to invest on "Books Division" or "Kids Clothing Division". The proposed new projects' cash flows forecast and other relevant information are as below:
"Books Division Project" | "Kids Clothing Division Project" | ||||
Beta | 2.5 | Beta | 1.1 | ||
Year: | 0 | -$200,000 | Year: | 0 | - $200,000 |
1 | +$100,000 | 1 | +$90,000 | ||
2 | +$100,000 | 2 | +$90,000 | ||
3 | +$100,000 | 3 | +$90,000 |
The current total market value of the Toys World company's shares is $250,000, ex dividends; and the company currently has 5,000 shares outstanding. The company has a beta of 1.5.
Toys World is an unlevered company i.e. 100% equity-based company. Toys World's dividends over last few years are:
Year | Dividend (in $) | |
2017 | 3.7565 | |
2018 | 4.1321 | |
2019 | 4.5454 | |
2020 (current year) | 5.00 |
The annual return on five-year government bonds is currently 3% and the expected return on the ASX stock market index is 15%. Ignore tax.
Toys World usually evaluates all investment proposals with NPV, using the cost of equity capital as the discount rate.
Required:
(a) Calculate the growth rate of dividends using dividend growth model (DGM).
(b) Estimate this cost of equity i.e. the discount rate either by using DGM or CAPM (Capital asset pricing model).
(c) Using the above discount rate in part (b), calculate NPV and evaluate both projects for investment decision making purposes.
(d) Calculate each individual project's cost of equity (i.e. discount rate) applying CAPM.
(e) Recalculate the NPV for each proposal using each individual project's CAPM as the discount rate and re-evaluate your decision.
Step by Step Solution
3.44 Rating (147 Votes )
There are 3 Steps involved in it
Step: 1
Toys World Investment Analysis a Dividend Growth Rate DGM Formula Growth rate g D1 D0 1 D1 Current dividend 500 D0 Dividend from previous year 45454 a...Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started