Answer:
$4445
Explanation:
Given: Risk Free Rate of Return [tex]R_{f}[/tex] = 6%
Market Rate of Return [tex]R_{m}[/tex] = 11%
Beta [tex]B_{1}[/tex] = 0.3
Actual Beta [tex]B_{2}[/tex] = 0.6
Cost of Capital [tex]K_{e} =[/tex] [tex]R_{f}\ + B_{1} (R_{m}\ -\ R_{f})[/tex]
Cost of Capital using estimated Beta = 6 + 0.3 (11 - 6) = 7.5%
Cost of capital using actual Beta = 6 + 0.6 (11- 6) = 9%
Cash flows are received till perpetuity i.e $2000
Valuation of the firm = [tex]\frac{Cash\ Flows}{Cost\ Of\ Capital}[/tex]
Valuation using Cost of capital 7.5% = [tex]\frac{2000}{.075}[/tex] = $26,667 approx.
Valuation using Cost of Capital 9% = [tex]\frac{2000}{.09}[/tex] = $22,222 approx.
Excess value over true worth to be offered = 26,667 - 22,222 = $4445