Table of Contents
Right price is calculated as:
(Old price - subscription price) / (number of rights per new share + 1)
In this case
Old price = USD 32
Subscription price = USD 23
Number of rights per new share = 5
Therefore price per right = (32 – 23)/(5+1)
= 9/6
Right price =USD 1.5
WACC = (E/V) Re+ (D/V) Rd*(1-tax rate)
Re= Rf + Beta (Rm – Rf) but Rm – Rf = market risk premium
Therefore, Re=Rf + Beta (market risk premium)
=3+ (1.3*9)
=14.7
Equity market, E = 5,000,000 *2.40
= USD 12000000
-
0
Preparing Orders
-
0
Active Writers
-
0%
Positive Feedback
-
0
Support Agents
Debt market rate =USD 10,000,000
Firm market value, V =E+D
=12,000,000+10,000,000
=USD 22,000,000
Cost of debt = 6%
Therefore WACC = (12000000/22000000)*14.7 + (10000000/22000000)*0.06*(1 - 0.28)
=8.206%
I would suggest the company uses an internal discount rate which is less than 8.206% to prevent risks of losses
NPV for the Germany project
NPV = -500+ ((200)/ (1+0.08) ^1) + ((200)/ (1+0.08) ^2) + ((300)/ (1+0.08) ^3
=-500+185.19+171.47+238.1
94.76
NPV for the Turkey project
NPV = -500 + ((250)/ (1+0.08) ^1) + ((250)/ (1+0.08) ^2) + ((250)/ (1+0.08) ^3
=-500 + 231.48 + 147.06 + 198.41
=76.95
I would advice them to take the project in Germany. This is because it has a higher Net Present value.