Fill This Form To Receive Instant Help
Homework answers / question archive / (2 points) What does D
Stock Price (common shares) |
$15 |
Number of common shares outstanding |
5M |
Equity beta (for common stock) |
2.5 |
|
|
Stock Price (preferred shares) |
$8 |
Number of preferred shares outstanding |
10M |
Dividends per share on preferred stock |
$1.00 |
|
|
Market value of Total Debt outstanding |
50M |
Yield to maturity on the firm’s long term debt |
6.5% |
Coupon rate on the firms long term debt |
2.0% |
|
|
Corporate tax rate |
35% |
Risk-free rate |
4.5% |
Market Risk Premium |
5.5% |
Year |
0 |
1 |
2 |
3 |
Income statement |
|
|
|
|
Sales |
$175,000 |
$175,000 |
$175,000 |
|
COGS |
$26,250 |
$26,250 |
$26,250 |
|
Depreciation |
$100,000 |
$100,000 |
$100,000 |
|
EBIT |
$48,750 |
$48,750 |
$48,750 |
|
Interest payment on debt |
$9,000 |
$9,000 |
$9,000 |
|
Profit Before tax |
$39,750 |
$39,750 |
$39,750 |
|
Taxes |
$21,863 |
$21,863 |
$21,863 |
|
Profit after tax |
$17,888 |
$17,888 |
$17,888 |
|
Dividends |
$17,888 |
$17,888 |
$17,888 |
|
Retained earnings |
|
$0 |
$0 |
$0 |
Balance Sheet |
|
|
|
|
Cash and Mark. Sec. |
$0 |
$100,000 |
$200,000 |
$300,000 |
Current Assets |
$0 |
$0 |
$0 |
$0 |
Fixed Assets |
||||
At cost |
$300,000 |
$300,000 |
$300,000 |
$300,000 |
Acc. Depreciation |
$0 |
$100,000 |
$200,000 |
$300,000 |
Net Fixed Assets |
$300,000 |
$200,000 |
$100,000 |
$0 |
Total Assets |
$300,000 |
$300,000 |
$300,000 |
$300,000 |
Current liabilities |
$0 |
$0 |
$0 |
$0 |
Debt |
$150,000 |
$150,000 |
$150,000 |
$150,000 |
Stock |
$150,000 |
$150,000 |
$150,000 |
$150,000 |
Acc. Ret. Earn. |
$0 |
$0 |
$0 |
$0 |
Total liab.and equity |
$300,000 |
$300,000 |
$300,000 |
$300,000 |
Year |
0 |
1 |
2 |
3 |
Total cash flows to equity |
|
|
|
|
Extreme Recession |
Moderate Recession |
Normal |
Moderate Growth |
Extreme Growth |
|
Pr[economic condition] |
15% |
20% |
30% |
20% |
15% |
Return on the market |
-12% |
0% |
12% |
24% |
36% |
Return on project A |
-35% |
2% |
10% |
20% |
20% |
Return on project B |
-9% |
0% |
12% |
22% |
28% |