Question

please answer both!!

QUESTION 34 Your is comidering an overseas expansion Below is the information that you have been given in the project: nel Equipment Cost $100m Life of System 5 years Depreciation method Straight line Depreciation Expected overseas sales: 3120 per yew Raw materials: 570m per year Saries for new workers: 510m per year Net Working Capital necessary for plant to operate effectively 525m (assume that this investment is required at the start of the project and is recovered when the plant shuts down after 5 years) Marginal Taxat on income and at 20% Expected salge value of equipment after year som What wil be the cash fows of this project in milion? -100.00 8.00 8.00 8.00 8.00 49.00 125.00 28.00 28.00 28.00 2800 73.00 135.00 20.00 28.00 28.00 28.00 09.00 125.00 2800 28.00 28.00 28.00 64.00 -100.00 30.00 0.00 0.00 0.00 44.00 -100.00 20.00 28.00 2800 20.00 20.00 QUESTION 35 Toro Coro pada duidend of 1.7 Dershare yesterday and you are now considering investing in their stock, Analysts think that Toro's dividend will grow at 20 per year in perpetuity, Analysemet shareholders' required to return for this stocks 9.2. Wahuld you be willing to pay for Tore

Answer 1

A B c D E F 27 1 2. 3 4 5 28 120 120 120 120 120 29 Particular Sales Revenue Production cost Depriciation Profit Before tax 90 90 90 90 90 30 20 20 20 20 20 31 10 10 10 10 10 32 tax 2 2 2 2 2 33 8 8 8 8 8 Profit after tax Operating Cashflow 34 28 28 28 28 28 35 36 Year total Cashflow -125 37 OU NO 38 28 39 2 28 40 3 28 41 4 28 42 5 73

Formuals Used:-

Profit Before Tax =B28-B29-B30

tax=B31*20%

Profit after tax=B31-B32

Operating Cashflow=B33+B30

Total cash flow at(year=0)=-100-25

Total Cashflow at (year=5)=F34+25+20

Next Question no 35 :-

Share price = Dividend*(1+g)/(r-g)

= 3.7*1.024(0.092-0.024)

= 55.7176