Assumptions The following are the assumptions for each store concept: Standalone Store in a Store Initial...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Assumptions The following are the assumptions for each store concept: Standalone Store in a Store Initial Investment $2,400K $900K Life (years) 7 5 Customers per year 200K 100K Customer bill per visit $18.00 $14.00 Food and drink cost per customer $1.30 $1.30 Other VC as percentage of Sales 65% 46% Total Fixed Costs per year $350K $300K Depreciation expense per year $200K $100K Tax rate 18% 18% The systematic risk as measured by the CAPM Beta is estimated at 1.3 (you may use a risk-free rate of 1.5% and an expected market risk premium of 5.5%). Given these assumptions: 1. Calculate estimated net income and after-tax cash flow for each store concept per year. 2. What is the NPV of each store concept? 3. What is the IRR of each store concept? 4. Calculate the break-even number of customers per year for each concept at the profit, after-tax cash flow and NPV levels (in the above models, the cash flows per year are constant, thus, customers needed to break-even at the NPV level is a meaningful question). 5. (In this question, only calculate answers for the stand-alone concept.) Suppose the management team consider the number of customers per year for the stand-alone store concept as the most uncertain of the inputs into the models (the customer traffic in the store-in-store concept is fairly predictable as the store goes inside an existing mall (pre-COVID) or other larger store - thus, the customer traffic can be estimated with precision). The value of 200K customers per year given earlier for the average annual customers in the stand-alone store concept is the EXPECTED value - the actual number of customers per year are actually distributed according to a normal distribution, with mean 200K and standard deviation of 10K customers.4 a. Using a simulation of 10,000, create a histogram of the standalone store's NPV. b. Show the mean value of NPV across the 10,000 simulations approximate your exact answer from 2., above. c. Based on this simulation, what is the estimated probability that any particular store standalone store will see a realized NPV of zero or below - in other words, what is the chance we invest in a standalone store, and it turns into a failure? 6. Based on historic data, we can break the prospects for the Store in Store concept into 4 scenarios. These can be described as follows: Probability Customers per year (K) Customer bill per visit ($) Other VC as percentage of Sales Exceptional 15% 105 17.00 47.0% Average 55% 105 15.00 46.0% Slow 20% 90 11.00 45.0% Poor 10% 85 10.00 45.0% 100% All other inputs are the same as the original assumptions (for example, depreciation is $100K per year for the Store in Store concept in each scenario). a. What is the expected NPV of the Store in Store concept? b. What is the expected IRR of the Store in Store concept? c. What is the standard deviation of NPV of the Store in Store concept? Assumptions The following are the assumptions for each store concept: Standalone Store in a Store Initial Investment $2,400K $900K Life (years) 7 5 Customers per year 200K 100K Customer bill per visit $18.00 $14.00 Food and drink cost per customer $1.30 $1.30 Other VC as percentage of Sales 65% 46% Total Fixed Costs per year $350K $300K Depreciation expense per year $200K $100K Tax rate 18% 18% The systematic risk as measured by the CAPM Beta is estimated at 1.3 (you may use a risk-free rate of 1.5% and an expected market risk premium of 5.5%). Given these assumptions: 1. Calculate estimated net income and after-tax cash flow for each store concept per year. 2. What is the NPV of each store concept? 3. What is the IRR of each store concept? 4. Calculate the break-even number of customers per year for each concept at the profit, after-tax cash flow and NPV levels (in the above models, the cash flows per year are constant, thus, customers needed to break-even at the NPV level is a meaningful question). 5. (In this question, only calculate answers for the stand-alone concept.) Suppose the management team consider the number of customers per year for the stand-alone store concept as the most uncertain of the inputs into the models (the customer traffic in the store-in-store concept is fairly predictable as the store goes inside an existing mall (pre-COVID) or other larger store - thus, the customer traffic can be estimated with precision). The value of 200K customers per year given earlier for the average annual customers in the stand-alone store concept is the EXPECTED value - the actual number of customers per year are actually distributed according to a normal distribution, with mean 200K and standard deviation of 10K customers.4 a. Using a simulation of 10,000, create a histogram of the standalone store's NPV. b. Show the mean value of NPV across the 10,000 simulations approximate your exact answer from 2., above. c. Based on this simulation, what is the estimated probability that any particular store standalone store will see a realized NPV of zero or below - in other words, what is the chance we invest in a standalone store, and it turns into a failure? 6. Based on historic data, we can break the prospects for the Store in Store concept into 4 scenarios. These can be described as follows: Probability Customers per year (K) Customer bill per visit ($) Other VC as percentage of Sales Exceptional 15% 105 17.00 47.0% Average 55% 105 15.00 46.0% Slow 20% 90 11.00 45.0% Poor 10% 85 10.00 45.0% 100% All other inputs are the same as the original assumptions (for example, depreciation is $100K per year for the Store in Store concept in each scenario). a. What is the expected NPV of the Store in Store concept? b. What is the expected IRR of the Store in Store concept? c. What is the standard deviation of NPV of the Store in Store concept?
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
There is an imprecise relationship between the ambient temperature for clay masonry bricks and their compressive strengths, Let X be a fuzzy set of fracture strengths (in units of pounds per square...
-
QUESTIO Consider the following information about Amy's Boutique: Current Assets Total Assets Current Liabilities $150 million $300 million $85 million Total Debt Sales $170 million Preferred Stock...
-
Investiga los siguientes puntos del procedimiento para departamentalizar los costos de produccin: Determinacin de los departamentos de produccin. Determinacin de los departamentos de servicio....
-
Describe a procedure for solving a first-degree inequality.
-
A researcher wishes to compare the prices of three types of lawnmowers. At = 0.10, can it be concluded that there is a difference in the prices? Based on your answer, do you feel that the cost...
-
A fire has destroyed a large percentage of the financial records of the Inferno Company. You have the task of piecing together information in order to release a financial report. You have found the...
-
Recover pyridine from water using chlorobenzene as solvent in a countercurrent extractor. Feed is \(25.9 \mathrm{wt} \%\) pyridine and \(74.1 \mathrm{wt} \%\) water. Solvent is pure chlorobenzene,...
-
REDEMPTION OF BONDS ISSUED AT A PREMIUM Brighton Unlimited sold bonds at a premium for $630,000 (premium of $30,000) eight years ago. (a) The corporation redeems $60,000 of this issue at 98. The...
-
what type of healthcare workforce is needed to appropriately staff a healrhcare facility that treat patients with obesity?
-
Sing Mask is a local enterprise that manufactures surgical face masks that are sold locally as well as exported to the region. Due to a forecasted surge in demand for the next 3 years, Sing Mask...
-
The cost of the inventory items of Bartlett Ltd at the end of year 2 0 2 3 corresponds to 4 2 , 0 0 0 . The selling price is 4 5 , 0 0 0 but the costs related to the selling and delivery of the...
-
b. A company releasing 2 latest versions (beta and gamma) of its basic processor architecture named alpha. Beta and Gamma are designed by making modifications on three major components(X,Y,Z) of the...
-
five (5) most significant changes for the future of retailing, ranked by its impact on the consumers. the change and a brief explanation of it.
-
Identify the issue about which you are writing Provide a brief description about the competing points of view and a summary of your conclusions. Background: Describe the issue; why is this an issue...
-
Gomez is considering a $205,000 investment with the following net cash flows. Gomez requires a 12% return on its investments. (PV of $1, FV of $1, PVA of $1, and FVA of $1) (Use appropriate factor(s)...
-
Can I please get some help on this question? Adjust FVA at Year-End On July 1 of the current year, West Company purchased for cash, 70, $10,000 bonds of North Corporation at a market rate of 6%. The...
-
a. Show that the expansion of q(x) in ascending powers of x can be approximated to 10 2x + Bx 2 + Cx 3 where B and C are constants to be found. b. Find the percentage error made in using the series...
-
The annual reports of publicly traded companies describe some of the financial ratios presented in this chapter. Other ratios must be calculated using the information provided in the financial...
-
Using the cash accounting basis, when are revenues and expenses recognized?
-
Although depreciation expense is recognized on the income statement under the accrual basis of accounting, it does not involve an outflow of cash. Why?
Study smarter with the SolutionInn App