Finance 300 – Spring 2018
Capstone Case
You are the CEO of a public company considering a new factory to build iphone covers. As you are compiling your cost and cash flow projections for the project, you are also trying to figure out the appropriate cost of capital to use as a discount rate. In the back of your mind you are also thinking about retirement. Here’s some data available to you to figure out what to do.
Your company have public bonds outstanding. They were issued 2 years ago at par with an annual coupon of 8%. The original maturity was 10 years; they now trade at 95. Treasury rates (10 year) at issuance were 4% and are now 3%. There is $300mm in outstanding short-term debt and $400mm in long-term debt.
Your stock trades at $50 per share. There are 10mm shares authorized and 8mm outstanding. You have no preferred stock. The stock traded around $80 per share last year. Your company pays a dividend; it is expected to be $.25 per share quarterly this coming year. It was $.40 per share quarterly 8 years ago. Per Google Finance, the Beta on your stock is 1.75. Investors are currently expecting 9% returns on a market basket of stocks; it appears that market returns have actually been averaging that rate for several years in a row.
Your earnings per share last year were $1.25
Your tax rate is 35%.
Competitors in the market have Beta averaging around 1.15 and trade at a PE multiple of 15x
Your balance sheet shows current assets of $500mm, fixed assets of $300mm, and total liabilities of $600mm.
The new factory project will include $50mm of capital expenditures and $10mm of installation costs. You expect working capital will changes as follows: Receivables will increase by $10mm one year from now…Inventory will increase by $5mm on day 1…payables will increase by $4mm on day one. You expect equal annul after tax cash flows from the project to be $15mm per year for 9 years. At the end of the nine years, you plan to close the factory. You expect to sell it for $15mm with an assumed $5mm tax basis at that time. At closing, you will have to fund an environmental escrow that must fund an annual after-taxpayment of $250,000 (for remediation costs your company must cover) starting one year after closing and lasting forever. The payment will also have to increase by 3% per year. Assume the incremental working capital is liquidated at the end of the 9 years.
A year from now, assume the company offers you early retirement. They give you the option of a lump sum payment of $5mm or growing annuity starting in five years in the amount of $250,000 and growing by 4% per year. The annuity will have 20 payments and then stop. Assume a discount rate equal to the market return on a basket of equity investments.
Questions:
What is your company’s WACC?
How many different equity market capitalization calculations can you make? Which seems most instructive?
Should you do the new factory investment?
What can we say about the recent performance of our company?
Do you take the lump sum or the annuity for early retirement?