Sampa Video.ppt

# Sampa Video.ppt - Sampa Video Inc A small video chain is...

• 24

This preview shows pages 1–7. Sign up to view the full content.

Sampa Video, Inc. A small video chain is deciding whether to engage in a new line of delivery business and is conducting an economic analysis of the valuation impacts of this decision. This is a case basically regarding how to measure the benefits of financial leverage via different valuation approaches.

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

Firm valuation (discount cash flow) and cost of capital When you use the after-tax cost of capital to be the discount rate, you basically take in the effect of the financing. If you discount the project cash flows (without financing) by the after-tax cost of capital, you will get the exact net present value as you use it to discount the total cash flows (project cash flows plus the financing cash flows). That is, when you use the after-tax cost of capital to discount financing related cash flows, the net present value would be zero.
t=0 t=1 t=2 t=3 t=4 Initial invest. (total cost) (8,000,000) Inc. rev. 6,000,000 6,000,000 6,000,000 6,000,000 Inc. cost (2,000,000) (2,000,000) (2,000,000) (2,000,000) Deprec. 2,000,000 2,000,000 2,000,000 2,000,000 OP CF 3,500,000 3,500,000 3,500,000 3,500,000 NOP CF 3,000,000 Project CF (8,000,000) 3,500,000 3,500,000 3,500,000 6,500,000 Financing 8,000,000 Interest (AT) (360,000) (360,000) (360,000) (360,000) Repay. (8,000,000) Fin. Rel. CF 8,000,000 (360,000) (360,000) (360,000) (8,360,000) Total CF 0 3,140,000 3,140,000 3,140,000 (1,860,000)

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

t=0 t=1 t=2 t=3 t=4 Project CF (8,000,000) 3,500,000 3,500,000 3,500,000 6,500,000 NPV (at 4.5%) 7,072,024 t=0 t=1 t=2 t=3 t=4 Total CF 0 3,140,000 3,140,000 3,140,000 (1,860,000) NPV (at 4.5%) 7,072,024 t=0 t=1 t=2 (t=3 t=4 Fin. Rel. CF 8,000,000 (360,000) (360,000) (360,000) (8,360,000) NPV (at 4.5%) 0 Assuming that financing totally comes from debt, and the before-tax cost of capital is 6%, tax rate 25%, so the after-tax cost of capital 4.5%.
Valuation Methods Adjusted Present Value (APV) Approach WACC approach V L = CF L / WACC where WACC = K SU [1-tw d ] Capital cash flows approach V L = ( CF L +K D D) / K SU V EBIT t k tk D k V tD L su D D u ( ) 1

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

Adjusted Present Value (APV) Approach APV = PV of asset flows + PV of side effects associated with the financing program.
This is the end of the preview. Sign up to access the rest of the document.
• Spring '17
• ALEKSANDRA GREGORIC

{[ snackBarMessage ]}

### What students are saying

• As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

Kiran Temple University Fox School of Business ‘17, Course Hero Intern

• I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

Dana University of Pennsylvania ‘17, Course Hero Intern

• The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

Jill Tulane University ‘16, Course Hero Intern