Bauer Industries is an automobile manufacturer. Management is currently evaluating a proposal to build a plant...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Bauer Industries is an automobile manufacturer. Management is currently evaluating a proposal to build a plant that will manufacture lightweight trucks. Bauer plans to use a cost of capital of 12.4% to evaluate this project. Based on extensive research, it has prepared the incremental free cash flow projections shown below (in millions of dollars): Year 10 Revenues Manufacturing Expenses (other than depreciation) Marketing Expenses. Depreciation. ERIT EBIT Taxes at 35% Unlevered Net Income Depreciation Additions to Net Working Capital Capital Expenditures Continuation Value Free Cash Flow 0 - 153.5 1-9 103.3 -35.3 -9.7 - 15.4 42.9 - 15.0 27.9 +15.4 -5.9 103.3 -35.3 - 9.7 - 15.4 42.9 - 15.0 27.9 + 15.4 -5.9 + 12.6 50.0 - 153.5 37.4 a. For this base-case scenario, what is the NPV of the plant to manufacture lightweight trucks? b. Based on input from the marketing department, Bauer is uncertain about its revenue forecast. In particular, management would like to examine the sensitivity of the NPV assumptions. What is the NPV of this project if revenues the revenue are 10% higher than forecast? What is the NPV if revenues are 10% lower than forecast? c. Rather than assuming that cash flows for this project are constant, management would like to explore the sensitivity of its analysis to possible growth in revenues and operating expenses. Specifically, management would like to assume that revenues, manufacturing expenses, and marketing expenses are as given in the table for year 1 and grow by 2% per year every year starting in year 2. Management also plans to assume that the initial capital expenditures (and therefore depreciation), additions to working capital, and continuation value remain as initially specified in the table. What is the NPV of this project under these alternative assumptions? How does the NPV change if the revenues and operating expenses grow by 6% per year rather than by 2%? d. To examine the sensitivity of this project to the discount rate, management would like to compute the NPV for different discount rates. Create a graph, with the discount rate on the x-axis and the NPV on the y-axis, for discount rates ranging from 5% to 30%. For what ranges of discount rates does the project have a positive NPV? Bauer Industries is an automobile manufacturer. Management is currently evaluating a proposal to build a plant that will manufacture lightweight trucks. Bauer plans to use a cost of capital of 12.4% to evaluate this project. Based on extensive research, it has prepared the incremental free cash flow projections shown below (in millions of dollars): Year 10 Revenues Manufacturing Expenses (other than depreciation) Marketing Expenses. Depreciation. ERIT EBIT Taxes at 35% Unlevered Net Income Depreciation Additions to Net Working Capital Capital Expenditures Continuation Value Free Cash Flow 0 - 153.5 1-9 103.3 -35.3 -9.7 - 15.4 42.9 - 15.0 27.9 +15.4 -5.9 103.3 -35.3 - 9.7 - 15.4 42.9 - 15.0 27.9 + 15.4 -5.9 + 12.6 50.0 - 153.5 37.4 a. For this base-case scenario, what is the NPV of the plant to manufacture lightweight trucks? b. Based on input from the marketing department, Bauer is uncertain about its revenue forecast. In particular, management would like to examine the sensitivity of the NPV assumptions. What is the NPV of this project if revenues the revenue are 10% higher than forecast? What is the NPV if revenues are 10% lower than forecast? c. Rather than assuming that cash flows for this project are constant, management would like to explore the sensitivity of its analysis to possible growth in revenues and operating expenses. Specifically, management would like to assume that revenues, manufacturing expenses, and marketing expenses are as given in the table for year 1 and grow by 2% per year every year starting in year 2. Management also plans to assume that the initial capital expenditures (and therefore depreciation), additions to working capital, and continuation value remain as initially specified in the table. What is the NPV of this project under these alternative assumptions? How does the NPV change if the revenues and operating expenses grow by 6% per year rather than by 2%? d. To examine the sensitivity of this project to the discount rate, management would like to compute the NPV for different discount rates. Create a graph, with the discount rate on the x-axis and the NPV on the y-axis, for discount rates ranging from 5% to 30%. For what ranges of discount rates does the project have a positive NPV?
Expert Answer:
Answer rating: 100% (QA)
a For the base case scenario the NPV is calculated as Year 0 Capital Expenditures 1535 million Cash ... View the full answer
Related Book For
Fundamentals Of Corporate Finance
ISBN: 9780135811603
5th Edition
Authors: Jonathan Berk, Peter DeMarzo, Jarrad Harford
Posted Date:
Students also viewed these accounting questions
-
Bauer Industries is an automobile manufacturer. Management is currently evaluating a proposal to build a plant that will manufacture lightweight trucks. Bauer plans to use a cost of capital of 12% to...
-
Bauer Industries is an automobile manufacturer. Management is currently evaluating a proposal to build a plant that will manufacture lightweight trucks. Bauer plans to use a cost of capital of 12% to...
-
Bauer Industries is an automobile manufacturer. Management is currently evaluating a proposal to build a plant that will manufacture lightweight trucks. Bauer plans to use a cost of capital of 12.4 %...
-
The manufactured wood beam carries a uniformly distributed load of in- tensity wo. Determine the largest safe value of wo if the maximum shear stress in the wood is limited to 300 psi. 1.0 ft Wo 4 ft...
-
Find the initial and final values of the current io(t) in the network infigure. Juo io(t) 1F 4 A 10 V
-
The property of a system depends upon its state. State True (T) or False (F)
-
Provide one example of a question addressed by each of the three environmentally differentiated conventional accounting systems. What distinguishes each of these examples from the questions addressed...
-
The unaudited income statement and balance sheet of Gourmet Foods Corporation for the years 2012 and 2011 are given below (in $ million): In 2012, Gourmet Foods sold its meat packing division for...
-
Prepare journal entries to record the following transactions for a corporation for the current year. January 3 Issued 33,600 shares of $2 par value common stock at $22 cash per share. Declared cash...
-
a. Open Sales/Customer. What is Travis Waldron's total balance? Who has the largest overdue balance? b. Open Expenses/Vendor. What is amount of the unpaid utility bill to PG&E? Is it overdue? c....
-
z s 4s Given z = exy tan y, x = 4s + 3t, y = 2, use the chain rule to find and z t
-
A boutique marketing agency is planning to increase its client base. How would they outline their marketing strategies and sales plans in their business plan to ensure alignment with their growth...
-
You're planning your Spring Break vacation. You're not going to a domestic destination, so select any country outside the United States and see how the cost of a $3,000 vacation will translate to the...
-
Building A is 170 feet shorter than Building B. The total height of the two buildings is 1520 feet. Find the height of each building. What is the height of Building A? n (Simplify your answer. Type...
-
Ivanhoe Corporation's fiscal year ends on November 30. The following accounts are found in its job order cost accounting system for the first month of the new fiscal year. Other data: 1. 2. 3. 4. On...
-
During the coronavirus pandemic, global supply chain issues caused the supply of new cars to shift left. Which role did price play in the new car market?
-
FinTech has the potential to revolutionize payment systems and lending services in Africa, thereby enabling an improvement in financial inclusion. A report by McKinsey & Company3 states that African...
-
How much more interest will be earned if $5000 is invested for 6 years at 7% compounded continuously, instead of at 7% compounded quarterly?
-
You are a shareholder in a C corporation. The corporation earns $2.00 per share before taxes. Once it has paid taxes it will distribute the rest of its earnings to you as a dividend. Assume the...
-
Construct a short-term financial plan for Springfield Snowboards based on its expansion opportunity described in the Positive Cash Flow Shocks part of Section 20.1. Base the plan on the following...
-
Assume Highline Company has just paid an annual dividend of $0.96. Analysts are predicting an 11% per year growth rate in earnings over the next five years. After then, Highlines earnings are...
-
Derive Equation 9.85. = E{R} - E {Rk} aR i=1 k=1,2...,n, (9.85)
-
Derive the transfer functions for the following governing equations of motion: (a) \(\ddot{x}+2 \dot{x}+4 x=\cos \omega t\) (b) \(m \ddot{x}+c \dot{x}+k x=A \cos \omega t\) (c) \(m \ddot{x}+c...
-
In each of the following systems, identify the control component(s), if possible. Describe qualitatively how the control system affects system behavior: (a) airplane wing, (b) elevator, (c) standard...
Study smarter with the SolutionInn App