Calculate estimated NOPAT (i.e., net income if no debt) and after-tax operating cash flow for each...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Calculate estimated NOPAT (i.e., net income if no debt) and after-tax operating 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 operating profit, after-tax operating 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). Assumptions Initial Investment Life (years) Customers per year Customer bill per visit Food and drink cost per customer Other VCR as percentage of Sales Total Fixed Costs per year (Excluding D) Depreciation expense per year Tax rate Standalone $2,400K 7 200K $18.00 $1.30 65% $450K Straight line 18% Store in a Store $900K 5 100K $14.00 $1.30 46% $350K Straight line 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%). Calculate estimated NOPAT (i.e., net income if no debt) and after-tax operating 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 operating profit, after-tax operating 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). Assumptions Initial Investment Life (years) Customers per year Customer bill per visit Food and drink cost per customer Other VCR as percentage of Sales Total Fixed Costs per year (Excluding D) Depreciation expense per year Tax rate Standalone $2,400K 7 200K $18.00 $1.30 65% $450K Straight line 18% Store in a Store $900K 5 100K $14.00 $1.30 46% $350K Straight line 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%).
Expert Answer:
Answer rating: 100% (QA)
To calculate the estimated NOPAT and aftertax operating cash flow for each store concept per year we need to first calculate the operating income for each store concept Operating income Gross profits ... View the full answer
Related Book For
Fundamentals of Financial Management
ISBN: 978-0324597707
12th edition
Authors: Eugene F. Brigham, Joel F. Houston
Posted Date:
Students also viewed these finance questions
-
Allied Food Products is considering expanding into the fruit juice business with a new fresh lemon juice product. Assume that you were recently hired as assistant to the director of capital budgeting...
-
The Board of Directors of Fizzer Co. recently approved the allocation of up to Php60 million of capital to be invested in a vaccine manufacturing facility to address the immediate need for COVID-19...
-
List three specific parts of the Case Guide, Objectives and Strategy Section (See below) that you had the most difficulty understanding. Describe your current understanding of these parts. Provide...
-
A 2-in dia. steel bar is subjected to the loading indicated. Locate and estimate the maximum shear stress in the weld throat. F T____ 2 ...... kips 15 kip ·in 6 in in 2-in dia.
-
The pendulum consists of a disk having a mass of 6 kg and slender rods AB and DC which have a mass per unit length of 2 kg/m. Determine the length L of DC so that the center of mass is at the bearing...
-
Assume that cash flow is given by \(y=S_{T} W+\left(F_{T}-F_{0} ight) h\). Let \(\sigma_{S}^{2}=\operatorname{var}\left(S_{T} ight), \sigma_{F}^{2}=\operatorname{var}\left(F_{T} ight)\), and...
-
Air is forced through holes that are bored through a 0.5-m-thick block of solid (of molecular weight \(95 \mathrm{~kg} / \mathrm{kmol}\) ) that sublimates into the flowing air. Consider air at \(320...
-
Selected transactions for M. Anderson, an interior decorator, in her first month of business, are as follows.Jan. 2 Invested $10,000 cash in business.3 Purchased used car for $4,000 cash for use in...
-
You own a hotel in a fairly quiet neighborhood west of the City of Boston. Except for an occasional disturbance, petty theft in the hotel room, disorderly conduct in the bar or restaurant, there have...
-
1. Discuss the main issues faced by Yalla Momos. 2. Evaluate the current financial performance of Yalla Momos and compare his performance to the industry ratios. 3. Elaborate on the relevant factors...
-
Lisa is a supervisor working in Line CD-6 with 30 workers reporting to her. Her result-oriented and autocratic style has impressed her section ever since she joined the section. One Monday morning...
-
Research and discuss any one (1) major environmental law. What is one major environmental law that we have that shows why its law for the environment ?
-
Section 107 (3) of the Industrial and Labour Relations Act, Cap 269 of the Laws of Zambia provides that; no employer or other person shall take part in a lockout and no employee, trade union or other...
-
Assume that instead of having available capacity, Windsor is currently operating at capacity and is selling everything it produces to its usual external customers. If Windsor takes on this special...
-
critically analyse the following in response to the emergence of Australia's gig economy: ACTU's 'Change the Rules' campaign Australian Labor party's 2019 election policy Australian Greens proposed...
-
Summarise the following south African cases for me: Public Service Association and Others v Minister of Public Service and Others [2020] ZALAC 54;[2021] 3 BLLR 255 (LAC). NUMSA v Lufil and Others...
-
Orange Corporation manufacturers orange products. During the year, Orange Corporation had the following costs: - Direct materials purchased $82,000 - Direct materials used $137,000 - Factory hourly...
-
The area of a rectangle is 30 cm 2 and its perimeter is 26 cm. Find the length and width of the rectangle.
-
The Howe Computer Company has grown rapidly during the past 5 years. Recently, its commercial bank urged the company to consider increasing its permanent financing. Its bank loan under a line of...
-
Southeastern Steel Company (SSC) was formed 5 years ago to exploit a new continuous casting process. SSCs founders, Donald Brown and Margo Valencia, had been employed in the research department of a...
-
a. Rework Problem 18-4 using the spreadsheet model. b. Construct data tables for the intrinsic value and Black-Scholes exercise value for this option and graph the relationship. Include possible...
-
Consider a scenario where your laptop has stopped working and you take it to a repair center. The vendor asks for a huge sum of money, but you negotiate with him the price for repair. Create a class...
-
Consider a scenario where you negotiate with a company over the salary and perks being offered for a position. Create a class diagram for this using negotiation patterns as your base and draw a...
-
Consider a scenario where an online trade application is being developed. The two registered users can negotiate over the price of a product being traded. Create a class diagram for this application...
Study smarter with the SolutionInn App