ABC Inc. (ABC) is a manufacturer and distributor of camping and hiking equipment in the U.S....
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
ABC Inc. (ABC) is a manufacturer and distributor of camping and hiking equipment in the U.S. ABC management is considering a new division to manufacture outdoor patio products to be sold in the same retail outlets as ABC's existing products. Juan is a consultant hired by ABC to explore the feasibility/profitability of the new division. Juan begins by developing future financial projections for the division based on comparable firms that produce similar products (see Exhibit 1). The net present value (NPV) of the project should be calculated assuming that the whole new division will be sold for $20 million (after taxes) at the end of year 5. Notice that no depreciation expenses (tax shields) will be possible after selling the division and all working capital can be recaptured. The cost of capital is assumed to be 15% and tax rate 32% Exhibit 1-ABC Outdoor Patio Product Division ABC Income Statement Year-End Projections Note: All values are in USD millions. End of Year Capital investment required Increase in net working capital Sales Variable expenses Fixed expenses Depreciation EBIT Interest 0 10.36 2.20 1 2.70 1.62 0.20 0.21 0.67 0.36 0.31 0.10 0.21 2 3.24 1.94 0.20 0.21 0.89 0.36 3 0.53 0.17 0.36 3.89 2.33 0.20 0.21 1.15 0.36 0.79 0.25 0.54 4 4.67 2.80 0.20 0.21 1.46 0.36 1.10 0.35 0.75 Taxable income Tax expense (32%) Net income Estimate the NPV of the project and answer the following questions: 1. What is the present value of the cash flows for period 2 ? Select A, B or C 2. What is the NPV of the project? Select D, E or F 3. Suppose now that there is a 50% probability that sales are as estimated in Exhibit 1 and a 50% probability that they are only 40% of what is estimated in Exhibit 1. In this cas variable cost will be also only 40% of what is estimated in Exhibit 1. What is the expected NPV under this scenario? Select G, H or I 4. Now assume that at the end of the year 1 the company will be able to know if they are in the good or bad sales scenario. If they have bad sales (i.e. only 40% of Exhibit 1) they can take the option to abandon the project. In this case they can sale the division in 9 million at the end of year 1 and recoup all the networking capital. What is the Expected NPV with this option to abandon? Select J, K or L 5. What is the value of the option to abandon? select M, N, or O ABC Inc. (ABC) is a manufacturer and distributor of camping and hiking equipment in the U.S. ABC management is considering a new division to manufacture outdoor patio products to be sold in the same retail outlets as ABC's existing products. Juan is a consultant hired by ABC to explore the feasibility/profitability of the new division. Juan begins by developing future financial projections for the division based on comparable firms that produce similar products (see Exhibit 1). The net present value (NPV) of the project should be calculated assuming that the whole new division will be sold for $20 million (after taxes) at the end of year 5. Notice that no depreciation expenses (tax shields) will be possible after selling the division and all working capital can be recaptured. The cost of capital is assumed to be 15% and tax rate 32% Exhibit 1-ABC Outdoor Patio Product Division ABC Income Statement Year-End Projections Note: All values are in USD millions. End of Year Capital investment required Increase in net working capital Sales Variable expenses Fixed expenses Depreciation EBIT Interest 0 10.36 2.20 1 2.70 1.62 0.20 0.21 0.67 0.36 0.31 0.10 0.21 2 3.24 1.94 0.20 0.21 0.89 0.36 3 0.53 0.17 0.36 3.89 2.33 0.20 0.21 1.15 0.36 0.79 0.25 0.54 4 4.67 2.80 0.20 0.21 1.46 0.36 1.10 0.35 0.75 Taxable income Tax expense (32%) Net income Estimate the NPV of the project and answer the following questions: 1. What is the present value of the cash flows for period 2 ? Select A, B or C 2. What is the NPV of the project? Select D, E or F 3. Suppose now that there is a 50% probability that sales are as estimated in Exhibit 1 and a 50% probability that they are only 40% of what is estimated in Exhibit 1. In this cas variable cost will be also only 40% of what is estimated in Exhibit 1. What is the expected NPV under this scenario? Select G, H or I 4. Now assume that at the end of the year 1 the company will be able to know if they are in the good or bad sales scenario. If they have bad sales (i.e. only 40% of Exhibit 1) they can take the option to abandon the project. In this case they can sale the division in 9 million at the end of year 1 and recoup all the networking capital. What is the Expected NPV with this option to abandon? Select J, K or L 5. What is the value of the option to abandon? select M, N, or O
Expert Answer:
Answer rating: 100% (QA)
In order to answer these questions we need to calculate the Net Present Value NPV of the cash flows for the project Then we will consider the additional scenarios and options to calculate the expected ... View the full answer
Related Book For
Financial Reporting Financial Statement Analysis and Valuation a strategic perspective
ISBN: 978-1337614689
9th edition
Authors: James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Posted Date:
Students also viewed these finance questions
-
Blossom Corporation is a publicly traded company and follows IFRS. On December 31, 2022, Blossom's financial records indicated the following information related to the company's defined benefit...
-
The marketing vice president for Baxter Surgical Supplies Incorporated (BSSI), a manufacturer and distributor of medical supplies and equipment, was reviewing the company's method of compensation at...
-
The Crazy Eddie fraud may appear smaller and gentler than the massive billion-dollar frauds exposed in recent times, such as Bernie Madoffs Ponzi scheme, frauds in the subprime mortgage market, the...
-
At December 31, 2014, Torrealba Company reported the following as plant assets. During 2015, the following selected cash transactions occurred. April 1 Purchased land for $1,200,000. May 1 Sold...
-
Class Printing Supply of Baltimore has applied for a loan. Bank of America has requested a budgeted balance sheet at April 30, 2012, and a budgeted statement of cash flows for April. The March 31,...
-
Implement the method isEqual() to check if two Strings match. Do not use == operator to compare the two Strings directly. String inputs are case sensitive. public class String Equal { public static...
-
Quilts R Us (QRU) is considering investing in a new patterning attachment with the cash flow profile shown in the table below. QRU's MARR is 13.5 percent/year. a. What is this investment's external...
-
Office Automation, Inc., developed a proposal for introducing a new computerized office system that will improve word processing and interoffice communications for a particular company. Contained in...
-
If $300,000 is to be saved over 15 years, how much should be deposited monthly if the investment earns 7% interest compounded monthly?
-
Comparative balance sheets for 2024 and 2023 and a statement of income for 2024 are given below for Metagrobolize Industries. Additional information from the accounting records of Metagrobolize also...
-
Consider the following function. f(x) = 1 (x-7)(x - 8) Determine all values of x at which the function is not defined. (Enter your answers as a comma-separated list x = {C X Determine all values of x...
-
View the following YouTube video to gain an understanding of the circular flow model. https://www.youtube.com/watch?v=V5_IOkWqlfY Answer the following based on the video and textbook material. 1....
-
What impact does the Security and Exchange Commission's regulations have on corporate governance? How it can better the governance?
-
Businesses can assess their financials using a balance sheet. For property and casualty insurance companies, there are three major sections of the balance sheet: assets, liabilities, and...
-
Charlie had an account balance of $8,500 on April 1. He received a payment of $30,000 on April 15 from a sale of an investment. On April 29, he purchased a 32000 GIC for a 3 year term. The bank pays...
-
Velma, 37, is a target group member for the Work Opportunity Tax Credit (WOTC). In 2022, she was hired and worked 200 hours, earning $3,500. What is the amount of the WOTC credit her employer can...
-
Consider the following reaction: CHalg)+ HO(g) CH5OH(g) K-9.0 10 At equilibrium the concentration of CH4 is 1.69 M and CH5OH 0.150 M. Determine the equilibrium concentration of HO(g). 10 x 105 M 9.9...
-
Why can wastewater treatment requirements in Hawaii be less stringent than those in most locations on the U.S. mainland?
-
Exhibits 7.17 and 7.18 provide footnote excerpts to the financial reports of The Coca-Cola Company and Eli Lilly and Company that discuss the stock option grants given to the employees of the two...
-
Diviney Company wants to raise $50 million cash but for various reasons does not want to do so in a way that results in a newly recorded liability. The firm is sufficiently solvent and profitable, so...
-
Canadian National Railway Company (CN) spans Canada and mid-America and provides freight transport services from the Atlantic Ocean to the Pacific Ocean and to the Gulf of Mexico. It is currently the...
-
Go to the PMI Web site and examine the link Membership. What do you discover when you begin navigating among the various chapters and cooperative organizations associated with the PMI? How does this...
-
Go to http://www.pmi.org/business-solutions/casestudies and examine some of the cases included on the Web page. What do they suggest about the challenges of managing projects successfully? The...
-
Using your favorite search engine (Google, Yahoo!, etc.), type in the keywords project and project management. Randomly select three of the links that come up on the screen. Summarize what you find.
Study smarter with the SolutionInn App