Thursday, August 22, 2013

Cascade Water Company ( CWC) currently has 30,000,000 shares of common stock out-standing that trade at a price of $ 42 per share

Cascade Water Company ( CWC) currently has 30,000,000 shares of common stock out-standing that trade at a price of $ 42 per share. CWC also has 500,000 bonds outstanding that currently trade at $ 923.38 each. CWC has no preferred stock outstanding and has an equity beta of 2.639. Th e risk- free rate is 3.5%, and the market is expected to return 12.52%. Th e firm’s bonds have a 20- year life, a $ 1,000 par value, a 10% coupon rate and pay interest semi- annually.





CWC is considering adding to its product mix a “ healthy” bottled water geared toward children. Th e initial outlay for the project is expected to be $ 3,000,000, which will be depreciated using the straight- line method to a zero salvage value, and sales are expected to be 1,250,000 units per year at a price of $ 1.25 per unit. Variable costs are estimated to be $ 0.24 per unit, and fixed costs of the project are estimated at $ 200,000 per year. Th e project is expected to have a 3- year life and a terminal value ( excluding the operating cash flows in year 3) of $ 500,000. CWC has a 34% marginal tax rate. For the purposes of this project, working capital effects will be ignored. Bottled water targeted at children is expected to have different risk characteristics from the firm’s current products. Therefore, CWC has decided to use the “ pure play” approach to evaluate this project. After researching the market, CWC managed to find two pure- play firms. Th e specifics for those two firms are:











Firm Equity Beta D/ E Tax Rate



________________________________________________





Fruity Water 1.72 0.43 34%





Ladybug Drinks 1.84 0.35 36%











1. Determine the current weighted average cost of capital for CWC.







2. Determine the appropriate discount rate for the healthy bottled water project.


Click here for the SOLUTION

No comments:

Post a Comment