Upload
winfred-porter
View
217
Download
0
Embed Size (px)
Citation preview
mefielding.com 1
Adjusted Present ValueModigliani and Miller meet CAPMPWC Course Notes P62
ACCA Paper P4
Also suitable for ICAEW, ICAS, CFA etc
mefielding.com 2
APV We are going to undertake a project appraisal calculation
Before you listen to this please make sure you are comfortable with CAPM and M&M
The APV is an alternative to NPV
It can give a different decision from NPV
It is not used in real life but is frequently examined
IT IS BASED ON MODIGLIANI & MILLER
mefielding.com 3
APV
Wyke plc is a company that makes ice cream in Scotland
Wyke wants to expand into Europe. Europe has no surplus demand for ice cream but their market research shows that South Europe needs freezers. Wyke decides to investigate freezer distribution in S Europe.
Aranalde is a Spanish firm that distributes freezers throughout South Europe
Wyke has prepared a cash flow for the proposed freezer distribution business but does not know at what rate to discount it
mefielding.com 4
APVWyke Aranalde
Equity Beta Geared 1.1 1.2
Gearing Ratio (Book Value, D:E)
1:1 3:7
Gearing Ratio (Market Value,D:E)
1:4 1:1
Cost of Debt % 6 6
Other Information• Corporate debt is risk free, corporate tax is charged at 30%• The project will be financed in the same ratio as existing capital in Wyke• Return on treasury bills is 6% pa, return on the market portfolio 9% pa• The project shows an initial investment will be required of $7.5m• Net cash flows will be $1.1m for 5 years• Issue costs will be 2% for debt and 5% for equity, both of gross sum raised• Debt will be a 5 year loan payable at the end of the project
mefielding.com 5
APVTo Note
This technique is a combination of CAPM and M&M
We need a beta which reflects 2 things, the business risk of the new industry and the gearing risk of the project (here existing Wyke business)
CAPM says that risk (Beta) is related to market risk.
M&M say that is a direct linear function of gearing
If debt is risk free then the debt beta is zero
mefielding.com 6
APV Step 1
Calculation of for Wyke Freezer Distribution in S Europe
Therefore we take the beta of the new industry (Aranalde) and we remove the effect of Aranalde’s gearing.
This gives us an asset beta which reflects the freezer industry risk ungeared
We then include the (Wyke) project gearing, this will give us the that reflects the project gearing and the industry risk
Put new in CAPM and we get project
mefielding.com 7
APV Step 1
𝛽𝑎=¿ ¿
We use the formula
+
So we need an asset beta which reflects the business risk of freezer distribution in Europe. If we take Aranalde’s beta it will reflect the business risk but also Aranalde’s gearing, so we degear Aranalde’s equity beta
𝛽𝑎= 1
1+(1𝑥 0.7 ) 1.2=0.71
We must always use market values, the value of the equity to debt is 1:1. Aranalde’s beta reflects the business risk, the tax rate is 30%. The asset beta tells us the ungeared beta of the Freezer distribution industry. Debt is risk free so debt beta is zero
mefielding.com 8
Asset Beta
Remember your beta reflects 2 things. Market risk (CAPM) & gearing (M&M)
M&M said that the relationship between gearing and is linear, so we can take it out
therefore is a beta that only represents business risk with no gearing
mefielding.com 9
APV Step 1 REMEMBER M&M1 Capital Structure is independent of gearing
Therefore degearing regearing etc will have no effect on WACC according to M&M, so we discount out cash flow at derived from the ungeared β
Β = 0.71
Therefore = 0.71(6+ (9-6))= 6.39%
Using 6%
Inflows are 5.6371 x 1.1m= 6.2m
Initial investment 7.5m
Therefore net (1300k)
mefielding.com 10
APV Step 2- The Tax ShieldStep 3 Things That Shouldn’t Exist!
Step 2 Tax Shield But M&M said that debt raised was tax deductible, so we
take into account the tax relief on debt interest 7.5m x 20% x 30% x 5.6371= 2537 Step 3- Market Inefficiencies Issue costs Equity [(6m/0.950)-6m]= 316 Debt [(1.5m/0.98)-1.5m]= 31 Total issue costs (347)
mefielding.com 11
APV Summary
Cash flow (1300) Tax Shield 2537 Other Items (347) Result +890
mefielding.com 12
Comparison of NPV and APV
NPV
Steps Take of Newco, take out Newco
gearing Gives for new industry. for project finance to get of
project Put in CAPM , get Combine with to get WACC That is your discount rate Discount cash flow If positive accept
APV Steps
Take of Newco, take out Newco gearing
Gives for new industry.
This is your discount rate
Discount cash flow
Calculate PV of tax savings due to use of debt
Calculate benefits/costs of anything else ie issue costs
Add up 3 sections, if positive accept