alsaleh- fin 421: chapter 5 1 part ii capital investment choice chapter 5 measuring investment...
Post on 23-Jan-2016
253 views
TRANSCRIPT
ALSALEH- Fin 421: Chapter 51
Part II Capital Investment Choice Chapter 5
Measuring Investment Value:You Can Trust NPV
ALSALEH- Fin 421: Chapter 52
Definition and Illustration of NPVAn investment’s net present value is the sum ofthe present values of its expected benefits,minus the present value of cash Outlays.
NPV = CF1 CF2 CFn
(1+k)1 (1+k)2 (1+k)n1++
The arbitrage pricing principal requires that the value of an investment is the sum of the present value of all future cash flows.
(5-1)
ALSALEH- Fin 421: Chapter 53
NPV Example: Y0 Y1 Y2($1500) $1,000 $1,000
At k =10 percent
NPV = ($1,000 x PVIFA12yr,10%) - $1,500 = $1,735.50 - $1,500 = $235.50
ALSALEH- Fin 421: Chapter 54
Complex Cash FlowsCash flows are typically not even over the life of a capital investment, and there may be outlays in more than one period.There is no requirement that all future
cash flows are positive Table 5-1- page141
$-1,000 1,000 -2,000 3,000
10%
ALSALEH- Fin 421: Chapter 55
PerpetuitiesThe NPV of a perpetuity with a constant cash flow is:
NPV = CF1 /(k - g) - I0 (5-2)
Example: $5.1 billion is paid for perpetual cash flows of $700 million at the end of each year. What is investment’s NPV at 15 percent required Return.NPV = $700/(.15 – 0) - $5,100 = -$433mNPV@ g=4%= $700/(.15-.04) -$5,100 = $1,264m
ALSALEH- Fin 421: Chapter 56
Forms of Computing NPV a. PV value of cash benefits, minus the present
value of cash costs other than financing costs, discounted at average cost of debt and equity funds
a. PV of cash flows to stockholders, discounted at the stockholders’ opportunity cost.
a. PV of economic profits, discounted at the stockholders’ opportunity cost
ALSALEH- Fin 421: Chapter 57
Net Present Value and Wealth CreationPerfect Financial Marketsa. All-Equity Financing
Cash flow from an investment is available to distribute to the stockholders or reinvest on their behalf.
The value of an investment opportunity is the same whether the equity portion of its funding came from retention of earnings or the sale of new stock.
ALSALEH- Fin 421: Chapter 58
Example- Table 5-2. Berner CorporationPage 144
Year 0 1 2CF (1,500.00) 1,200.00 800.00PV@12% (1,500.00) 1,071.43 637.75Total PV 1,709.18NPV = 209.18
ALSALEH- Fin 421: Chapter 59
b. Debt-Equity Mix and NPV
NPV measures wealth creation for shareholders when debt is included in the financing and maintained at a constant percentage of present value of future cash Flows.
When investment is financed with a combination of debt and equity, the average opportunity cost is referred to as the weighted average cost of capital (WACC).
ALSALEH- Fin 421: Chapter 510
WACC = Wd Kd + (1-Wd)Ke (5-3)
Wd = 50% of value of investment, Kd , Interestcreditors expect to earn on assets of similar
risk, Ke= return required by stockholders
If Kd = 10%, Ke = 14%, (taxes=0) then WACC= 0.5 x 0.10 + (1- 0.5) x 0.14 = 12%
ALSALEH- Fin 421: Chapter 511
Table 5-3YEAR 0 1 2
CF from investment (1,500.00) 1,200.00 800.00PV of remaining CF(12%) 1,709.18 714.29 0.00Debt (50% of PV of rem. CF) 854.59 357.14 0.00Borrow (repay) 854.59 (497.45) (357.14)
CF from investment (1,500.00) 1,200.00 800.00Interest expense 85.46 35.71Borrow (repay) 854.59 (497.45) (357.14)CF to (from) equity (645.41) 617.09 407.15PV (14%) (645.41) 541/30 313.29PV 845.59
NPV 209.18
ALSALEH- Fin 421: Chapter 512
Market Imperfection Income Taxes, NPV, and Wealth Creation With or without taxes, and with or without
debt, the net present value is the amount by which an investment increases the wealth of the shareholders.
Tax consideration1. Cost of capital asset is expensed over the
useful life of the asset (depreciation).2. Interest on debt is tax deductible
ALSALEH- Fin 421: Chapter 513
Example- Berner Corporation- Page 146-147
Purchase price of the asset = $1,500The asset has a useful life of 2 yearsFirst years depreciation = $900Second year depreciation = $600
Tax rate = 40 percentYear 1 tax : ($1,200 -$900) x 0.4 = $120Year 2 tax: ($800 -$600) x 0.4 = $80
ALSALEH- Fin 421: Chapter 514
Table 5-4 0 1 2
CF from investment (1,500.00) 1,200.00 800.00-Tax 120.00 80.00After tax flow from investmentAfter tax flow from investment Without interest expenseWithout interest expense (1,500.00) 1,080.00(1,500.00) 1,080.00 720.00 720.00PV of rem.CF at WACC of 10% 1,576.86 654.55 0.00Debt (50% of PV of rem. CF) 788.43 327.28 0.00Borrow (repay) 788.43 (461.15) (327.28)
After tax CF from investment (1,500.00) 1,080.00 720.00Interest expense ( 78.84) ( 32.73)Interest savings 31.54 13.09Borrow (repay) 788.43 (461.15) (327.28)CF to (from) equity (711.57) 571.55 373.08PV (14%) (711.57) 501.36 287.07PV 788.43NPV 76.86
ALSALEH- Fin 421: Chapter 515
Tax deductibility of interest
Interest before tax , Kd= 10%, K=14%e
Tax rate = 40 %Cost of debt after tax = 10%( 1-Tax rate)
= 10%(1-0.4) = 10% (0.6) = 6%
Savings = 4% =10%x 0.4Tax savings = (cost before tax) x Tax rateWACC = .06x 0.5 + .14 x.50 = 10%
ALSALEH- Fin 421: Chapter 516
Net present value of the investment (NPV)can be calculated by:
1. discounting future cash flows from investment at the cost of capital Minus 2. the cost of the investment
NPV = $1,080/(1.101) + $720/(1.102) - $1,500 = $76.86
ALSALEH- Fin 421: Chapter 517
NPV after tax cash flows from investment, after considering the impact of financing choice, discounted at the weighted average cost of capital
Wealth gain to the stockholders, based on an analysis of the cash flows to and from the stockholders, considering the stockholders’ opportunity cost.
ALSALEH- Fin 421: Chapter 518
Three Methods of Computing NPV a. PV value of cash benefits, minus the present
value of cash costs discounted at average cost of capital (Page 148).
b. PV of cash flows to stockholders, discounted at the stockholders’ opportunity cost ( Figure 5-4, page 147)
c. PV of economic profits, discounted at the stockholders’ opportunity cost (Figure 5-5- page 149)
ALSALEH- Fin 421: Chapter 519
Uninformed Investors and NPVRepresent a serious problem The market value of the stock may be different
from its intrinsic valueLead to the rejection of attractive investmentsHoweverInvestor’s mistaken view is temporaryInvestors become informed over time as cash
flows come in
ALSALEH- Fin 421: Chapter 520
The impact of a new investment onIntrinsic Value if the stockholders aremisinformed:
Given NPVi = the intrinsic value of a Proposed capital investment
NPVi = IEn ( So / Sn ) – IEo ---------------- 5-7
ALSALEH- Fin 421: Chapter 521
NPVi = intrinsic net present value of a proposed capital investment
IEn = intrinsic value of the equity with the proposed capital investmentIEo = intrinsic value of the equity without the proposed capital investmentSn = number of shares of stock if the new investment is madeSo = number of shares of stock outstanding
ALSALEH- Fin 421: Chapter 522
Example: Albers CorporationThe Corp. generates cash flow of $1million a yearThe company has 100,000 shares of stock Outstanding.Cash flow per share is $10The company’s cost of capital is 10 percentStockholders are misinformed and expect cash flow of only $8 a share
ALSALEH- Fin 421: Chapter 523
Per share T. EquityIntrinsic $10/0.10=$100 $100x100,000 =$10,000,000value Actual $ 8/0.10= $ 80 $ 80x100,000 = $80,000,000Price The company has an attractive investment opportunity that requires $2 million of additional equity PV of the cash inflows from investment is $2.4 $2 million of needed equity will be obtained by selling new shares = $2,000,000/ $8 = 25,000 shares Sn = 100,000 + 25,000 = 125,000 shares
NPVi = $12,400,000 (100,000/125,000) -$10,000,000 = ($80,000)
ALSALEH- Fin 421: Chapter 524
The best solution to the problem ofmisinformed investors:
Make extra efforts to make good estimates of future benefits. Communicate honestly with the investors to
keep them well informed about their company and its future investment opportunities.
ALSALEH- Fin 421: Chapter 525
NPV = (1,080 –D1 - 0.10 X 1500)/1.10 +[720 – (1,500 –D1 ) - 0.10 (1,500 –D1)]/(1.10)2
Rearranging termsNPV = (1,080 - 0.10 X 1500)/1.10 +(720 -1,500 - 0.10 X 1,500)/(1.10 )2
- D1 /1.10 +1.10 D1 /(1.10)2
NPV = (720 -1,500 - 0.10 X 1,500)/(1.10 )2