Corporate Finance Homework2
By: cpferrari • Coursework • 406 Words • June 2, 2015 • 750 Views
Corporate Finance Homework2
1、
A. For Bond A, the current price is:
[pic 1]
For Bond A, the current price is:
[pic 2]
B. Since the yield to maturity remains 9%, we can say that during the past year,
[pic 3]
For Bond A, since there is no cash dividend, the current yield and capital gains yield are:
[pic 4]
For Bond B, the cash dividend is $100, so the current yield and capital gains yield are:
[pic 5]
[pic 6]
C. For Bond A, at the end of year, the price will be:
[pic 7]
Thus, the ROR over the year will be:
[pic 8]
For Bond B, at the end of year, the price will be:
[pic 9]
Thus, the ROR over the year will be:
[pic 10]
2、
A. If the firm remains to pay out all its earnings as dividends, using the dividend discount model, we can define the price as:
[pic 11]
Thus, Cogent Consultant’s stock price will be $56.4.
B. If the firm remain 60% of its earning, first, we can find the original $8.46 distributed will decline to $8.46*40% every year, the else will generate $8.46*60%*20% every year.
Using NPVGO model, suppose in year i, the dividend distributed is , then, in the next year, the distributed dividend will be:[pic 12]
[pic 13]
Then, we can derivate that the stock price will be:
[pic 14]
Thus, Cogent Consultant’s stock price will be $112.8.
3. Suppose the bid price is P dollar per stamp to keep NPV equals zero. Then, the cash flow during those 7 years can be concluded as the below graph.
Year | 0 | 1 | 2 | 3 | 4 | 5 | |
1 | Revenue | 30,000,000*P | 30,000,000*P | 30,000,000*P | 30,000,000*P | 30,000,000*P | |
2 | COGS | 480,000 | 480,000 | 480,000 | 480,000 | 480,000 | |
3 | Fixed cost | 500,000 | 500,000 | 500,000 | 500,000 | 500,000 | |
4 | D&A | 300,000 | 300,000 | 300,000 | 300,000 | 300,000 | |
5 | EBT(1-2-3-4) | ||||||
6 | Tax (5*34%) | ||||||
7 | EAT (5-6) | ||||||
8 | Operating CF (7+4) | ||||||
9 | Installing plant | -2,100,000 | |||||
10 | Net salvage value | 700,000-(700,000-600,000)*34% | |||||
11 | [pic 15] | -600,000 | 600,000 | ||||
12 | Investing CF (9+10+11) | ||||||
13 | Total CF (9+12) | ||||||
14 | Discount rate | ||||||
15 | Discount factor | ||||||
16 | Discounted CF (13*15) | ||||||
17 | NPV | 0 |
Using this graph and EXCEL, we can calculate that: