WACC for the Project Assignment | Homework For You

The World Investment Report has put Ethiopia as one of the top performing African countries in Foreign Direct Investment flow, registering a 46% increase in 2016. In doing so, Ethiopia stood out to become one of the largest recipients of FDI in the continent posting strong and record growth (up 46 per cent to 3 billion USD) and became the second largest LDC host economy, up from the fifth position in 2015.Homework For You

Don't use plagiarized sources. Get Your Assignment on
WACC for the Project Assignment | Homework For You
Just from $13/Page
Order Now

Philip Morris International (PMI)

The New York based Cigarette and Tobacco manufacturing company Philip Morris International (PMI) finds this an interesting report. As a part of business development team, you and your colleagues are responsible to evaluate a possible expansion into Ethiopia. You have identified a possible local tobacco manufacturer and negotiating a deal. The following information is available:

National Tobacco Enterprise (NTE)

NTE is a state owned tobacco manufacturing enterprise has a monopoly in the tobacco business. As a part of the privatization process, the Ethiopian Government is selling 40% stake in the company.

PMI will pay USD 500 million for 40% stake in the company. The current spot rate is 0.036 USD/ETB. Inflation is US is projected to be on an average about 2.36% and in Ethiopia it is projected to be 15.70% for next 5 years. All the projection is for five years.

The project will be finance with 50% equity investment by the parent company PMI USA and 50% debt. The USD debt is to be paid in 5 years with 5% interest. All the scheduled payments are priced at current spot rate. With the depreciation in ETB might raises FX gains and losses on the total loan payment.

Due to capital restrictions, Ethiopia is considered a segmented market. The risk free rate in U.S is 3%, the US equity risk premium is 4.5%, project’s beta is 1.2. Analysts also estimated the annualized standard deviation of stock return for US and Ethiopia are 12% and 36% respectively. About 100% of project’s overall revenue comes from domestic sources whereas the average Ethiopian firm’s domestic revenue ratio is about 95%.

For the parent company, the debt beta is 0.12, the equity beta is 0.77, the debt to asset is 25%. the US risk free rate is 3% and market risk premium is 4.5%. For PMI, the pre-tax cost of debt is 5%.

The current price of a packet of cigarette is ETB 68 and the price will increase according to Ethiopian inflation rate. It is also expected the project will run 40% capacity in year 1, 50% in year 2, 80% in year 3, and 100% for year 4 and 5. The maximum plant capacity is 75,000,000 packets per year.

The variable costs will increase by rate of inflation in Ethiopia, which is 15.70% every year. The variable costs for a packet of cigarette for the first year is ETB 20.

The sales and general expenses are expected to be 15% of the total sales. Additional expenses include licensing fee paid by the subsidiary to the parent company of 2.0% of sales and increasing 1% every year after 1st year.

The investment in Plant and equipment is ETB 400 million. It will be fully depreciate in 5 years.

The Ethiopian government will impose an income tax of 30% on income. In addition, Ethiopia also imposes 10% withholding tax on foreign dividend payment, 5% on interest payment, licensing fees, and terminal value of the project. The US corporate tax rate is 35%. The standard practice in case of loss is zero tax for the year and carry forward the loss for tax calculation in following years.

The NTE keeps 50% of net income and send remaining 50% to the parent company every year. The changes in NWC is 3% of sales revenue.

The project will be terminated in Year 5. The terminal value of the project is the present value of perpetual free cashflow in the 5th year. The growth rate in cash flow is assumed to be zero. The terminal value is subject to withholding tax.Homework For You

  1. Estimate WACC for the project.
  2. Calculate the NPV & IRR from the perspective of NTE.
  1. Calculate the NPV & IRR from the perspective of PMI.

Should PMI accept this project? If not explain what could the parent company do? Get Finance homework help today

Calculate your paper price

Pages(550 words)

Approximate price:-

Why Choose Our Assignment Writing Services

Quality Homework Papers

We aim at 100% customer satisfaction. As such, we never compromise on the quality of our assignment services and strive to maintain the highest standards of work for all our clients. Our writers craft each paper carefully to match the requirements on the instructions form while at the same time being surgical and objective while handling client work.

Professional Homework Help

We receive many applications from writers around the world daily. Nevertheless, we only choose the cream of the crop to tackle your “help with homework” requests. Hence, our homework helpers are highly-qualified individuals who adhere to our quality policy.

Affordable Homework Help Services

We maintain a fair pricing policy for all our homework help services. Our pricing system generates quotations based on the requirements of each paper. Hence regardless of the complexity or duration of a paper, our system determines the most accurate and pocket-friendly price for all our clients.

On-Time Assignment Delivery

At MyHomeworkWriters, we guarantee all students swift delivery of their assignments. We understand that time is an essential factor in the academic world. We, therefore, ensure that all assignments are delivered on or before the agreed deadline. This leaves room for editing to incase the client wants changes done to the work delivered by our writers.

100% Original Assignment Papers

We maintain a zero-plagiarism policy in all our papers. Our writers stick to the instructions to deliver plagiarism-free work. Other than that, they extensively research the work they are handling and are keen to avoid any chance of similarities with previously written papers. Our editors check every completed work to ascertain it’s at the set standards.

24/7 Customer Support

Our main objective is to assist you through every step of your academic journey. Thus, we completely understand that you might run into trouble once in a while when interacting with our system. If you do run into trouble, please get in touch with our support agents and they will immediately provide you with assistance. Feel free to contact us via the Chat window or email us.

How myhomeworkwriters works?

Follow these simple steps to get your homework done

1). Place your order

Fill in the order form and provide all details of your assignment.

2). Proceed with the payment

Choose the payment system that suits you most.

3). Track Progress

You will be able to track the progress of your paper from our system.

4). Receive the final file

Once your paper is ready, we will email it to you.

Calculate the price of your order

You will get a personal manager and a discount.
We'll send you the first draft for approval by at
Total price:

Our Assignment Services

Myhomeworkwriters holds a reputation for providing high-quality assignment writing services. You only need to give us all the requirements for your “do my homework” order, and our writers will give you the best results.

Research Services

Our team is skilled and equipped in searching for information required to complete work handed over to them. Regardless of the complexity of the work, we are determined to get the job done. Extensive research when handling client requests makes it possible for us to be able to stick to the boundaries and guidelines set by the clients. Thus enabling us to keep the work original and plagiarism free.

Writing Services

We have highly qualified writers to assist you whenever you place in "help with my homework" order. Our essay writing service is designed to not only help students get good grades but also excel in their studies. Our writers are highly experienced and educated specialists and professionals who want to do more than creating a difference in the academic field.

Editing and Proofreading Services

Our editors have a keen eye when going through work. They can capture even the smallest of errors. This has been made possible by the fact that we have been in the academic field for more than 5 years now. Thus, they bring with them previous experience when going through work to be able to capture everything. These unique skills make it possible for us to deliver error-free work to our clients.

Rewriting Services

Our team has very experienced specialists and professionals. This gives us a competitive edge over our competitors. Whenever we receive work that needs to be redone, everyone gets involved. That’s inclusive of our editors. This collective involvement in doing work makes it possible for us to deliver high-quality work to all our clients. Other than that it makes it possible for us to adhere to our originality and plagiarism-free policies.