calculate the NPV , IRR , MIRR Exhibit 1 - BASE CASE - Model Inputs and NPV,

calculate the NPV , IRR , MIRR 

Transcribed Image Text:

Exhibit 1 - BASE CASE - Model Inputs and NPV, IRR, MIRR Analysis for MFS Investm Model Inputs: Total Market Size 1,000 Market Growth After Year One 6.00% Sensitivity Plugs: 1 100 First Year Market Share 5.00% Market Share After Year One 10.00% 1 100 Selling Price per Unit $50,000 Cost of Goods Sold per Unit WACC $30,000 1 100 15.00% Applies to both parts of project Marginal Tax Rate 40.00% Terminal Growth Rate 5.00% NPV ($176,475.71) Cost of Investment $10,500,000 IRR 14.48% Increase in NWC (% of Sales Change) 5.00% MIRR 14.51% MFS Share of Manufacturing Value 30.00% Exhibit 1 - BASE CASE - Model Inputs and NPV, IRR, MIRR Analysis for MFS Investm Model Inputs: Total Market Size 1,000 Market Growth After Year One 6.00% Sensitivity Plugs: 1 100 First Year Market Share 5.00% Market Share After Year One 10.00% 1 100 Selling Price per Unit $50,000 Cost of Goods Sold per Unit WACC $30,000 1 100 15.00% Applies to both parts of project Marginal Tax Rate 40.00% Terminal Growth Rate 5.00% NPV ($176,475.71) Cost of Investment $10,500,000 IRR 14.48% Increase in NWC (% of Sales Change) 5.00% MIRR 14.51% MFS Share of Manufacturing Value 30.00%

Answer rating: 100% (QA)

ANSWER To calculate the Net Present Value NPV Internal Rate of Return IRR and Modified Internal Rate of Return MIRR well use the provided model inputs ... View the full answer