project3 - A 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
Matt McGinnis mmginn4 Matt Marcinkowski 2 PM Friday Sam Phelps sphelps4 Matt Marcinkowski 2 PM Friday CASE 1 Part 1 1 D= 31.5 w(debt)= 19.86% P= 16.1 w(common equity)= 10.15% E= 111 w(preferred stock)= 69.99% V= 158.6 2 before tax= 6% after tax= 3.61% 3 Dividend Payment= 1.75 Cost of Preferred Stock= 7.61% 4 (CAPM)= 10.92% 5 D(1)= 1.07 Cost of Retained Earnings= 10.92% 6 WACC= 9.13% Part IIa: YEAR MORE HAPPY MART ELECTRON GROVE WELL-MART 0 -500 -600 -400 1 150 120 75 2 150 140 80 3 120 180 85 4 100 170 90 5 100 160 90 6 100 150 90 1 IRR More Happy Mart 12.76% Electron 13.21% Well-Mart 7.17% 2 NPV More Happy Mart $50.01 Electron $78.00 Well-Mart ($23.84) 3 Accept Happy Mart and Electron Grove if independent 4 Use only for average risk projects Part IIb: 1 r(e)= 18.20% WACC= 14.23% 2 r(e)= 6.76% WACC= 6.22% 3 NPV Electron grove ($17.22) Well-Mart $12.35 4 We would recommend Happy Mart and Well-Mart because they both have a positive NPV. We would not recommend Electron Grove because of its negative NPV. The reccommendations are different from Part IIa because the WACC's changed.
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 04/29/2008 for the course BA 310 taught by Professor Baer during the Spring '08 term at University of Illinois at Urbana–Champaign.

Page1 / 3

project3 - A 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online