Capital budgeting problem

others 364 views 4 replies

Jai Limited is in process of acquiring Sandesh Limited. Sandesh Limited has accumulated losses of Rs. 1000 crores which can be set off for period of next 4 years against profits of Jai limited post acquisition. The details of projected taxable profits of Jai limited for next 4 years are as follows.

Year 1 (Rs. crores)

Year 2 (Rs. crores)

Year 3 (Rs. crores)

Year 4 (Rs. crores)

150

300

350

450

 

The tax rate to be considered is 30%. The cost of capital (discount rate) is at 15%. Please compute the potential tax savings / shield Jai limited will be able to derive out of this acquisition and the estimated acquisition price which you would recommend to the Board of Jai Limited. The discount values are provided as under.

Year 1

Year 2

Year 3

Year4

0.870

0.756

0.658

0.572


please solve it
 
Replies (4)
NPV

 

C.F. TAX SAVING NET PROFIT AFTER SET OFF PAT
Y1 150 150*30% =45 0 0
Y2 300 90 0 0
Y3 350 105 0 0
Y4 450 200*30% = 60 250 187.5

N.P.V = (45*.870)+(90*.756)+(105*.658)+(247.5*.572) = 317.85

PLEASE CLARIFY ITS CORRECT OR NOT.

IN CASE IT IS INCORRECT PLEASE TELL ME WHERE TO CORRECT MYSELF.

REGARDS

dear sir

 

what will be acquistion price

compute the potential tax savings / shield Jai limited will be able to derive out of this acquisition and the estimated acquisition price which you would recommend to the Board of Jai Limited

regards
milind

 

cal of tax sheild nd acquisition price,

year tax saving df dcf (tax saving)
1 =150*30%=45 0.870 39.15
2 =300*30%=90 0.756 68.04
3 =350*30%=105 0.658 69.09
4 =200*30%=60 0.572 34.32
  total   210.60

acqusition price should not b more dan 210.60, otherwise npv will be negative nd project is not acceptable...project is acceptable at price at or below 210.60


CCI Pro

Leave a Reply

Your are not logged in . Please login to post replies

Click here to Login / Register