divfr - Dividend Framework: Solutions Problem 1 a. Dividend...

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
Dividend Framework: Solutions Problem 1 a. Dividend Payout Ratio = (2 * 50)/480 = 20.83% b. Free Cash Flows to Equity this year Net Income 480 $ - (Cap Ex - Depr ) (1-DR) 210 $ - (Chg in WC) (1-DR) 35 $ FCFE 235 $ Dividends as % of FCFE = 100/235 = 42.55% c. Note: I changed the riskfree rate to a long term bond rate of 8.5% in the problem. Project Investment Beta IRR Cost of Equity A $190 mil 0.6 12.00% 11.80% B $200 mil 0.8 12.00% 12.90% C $200 mil 1 14.50% 14.00% D $200 mil 1.2 15.00% 15.10% E $100 mil 1.5 20.00% 16.75% Accept projects A, C and E. The total investment is $ 490 million. d. Estimation of FCFE next year Net Income 540 $ - (Cap Ex - Depr) (1-DR) 168 $ - (Chg in WC) (1-DR) 35 $ FCFE 337 $ e. I may not pay this amount as dividends because of my concerns that I would not be able to maintain these dividends. I would also hold back some cash for future projects, if I feel that investment needs could vary substantially over time. f. If $ 125 million is paid out as dividends, the cash balance will increase by $ 212 million [$337-$125] Problem 2 a. Estimate the FCFE. Investable Funds 100.00 $ - (Cap Ex ) (1-DR) 52.50 $ - Chg in WC (1-DR) - $ = FCFE 47.50 $ I am assuming, since there is no information to the contrary, that these projects have risk characertistics similar to the firm. Capital Expenditures Cost of Equity = 15% After-tax Cost of Debt = 6% Debt Ratio = 500/(500+1500) = 25% Cost of Capital = (.18) (.75) + .06 (.25) = 13% Accept projects A, B, C and D: They have returns on capital that exceed the cost of capital. Total Capital Expenditures = 70 Page 1
Background image of page 1

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

View Full DocumentRight Arrow Icon
Dividend Framework: Solutions Since the returns are on capital, the comparison has to be to cost of capital. b. The company should return $ 47.5 million to its stockholders. Problem 3 First, estimate the cost of capital, Cost of Equity = 22% After-tax Cost of Debt = 6% Debt Ratio = (100/(100+500)) 16.67% Cost of Capital = 19.33% Second, calculate the NPV of the three projects, In changed the EBIT on the second problem to $ 15 million per year.
Background image of page 2
Image of page 3
This is the end of the preview. Sign up to access the rest of the document.

Page1 / 6

divfr - Dividend Framework: Solutions Problem 1 a. Dividend...

This preview shows document pages 1 - 3. Sign up to view the full document.

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