Consider the following base case capital Project: Unit Price Annual unit sales Variable cost per unit...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Consider the following "base case" capital Project: Unit Price Annual unit sales Variable cost per unit Investment in fixed capital Investment in working capital Project life Depreciation (straight line) Expected salvage value Tax rate Required rate of return (a) Calculate the incremental operating cash flows. Cash Flows = (c) Calculate the NPV. TNOCF = $6.50 52,000 $1.75 (b) Calculate the terminal year after-tax non-operating cash flow. Net Present Value (NPV) = Internal rate of return (IRR) = $350,000 $60,000 7 years $50,000 $45,000 35 percent 11 percent (d) We will now perform a sensitivity analysis by recalculating the NPV by changing the value of one variable at a time. Consider the following base, low and high values for each of the input variables listed below. Unit price Annual unit sales Variable cost per unit Expected salvage value Tax rate Required rate of return. Base value $6.50 52,000 $1.75 $45,000 Variable 35 percent 11 percent Unit price Annual unit sales Variable cost per unit Expected salvage value Tax rate Required rate of return. Low value $6.00 50,000 $1.50 $30,000 30 percent 10 percent High value $7.00 55,000 $2.00 $60,000 Fill out the table below by recalculating the NPV under each individual change. Project NPV With low estimate With high estimate 40 percent 13 percent Range of estimates (e) Which of the variables has the most effect on NPV? How do you explain it? (f) We continue with the same problem set up. Consider the following three scenarios: Variable Unit price Annual unit sales Variable cost per unit Investment in fixed capital Investment in working capital Project life Depreciation (straight line) Salvage value Tax rate Required rate of return Pessimistic $6.00 50,000 $2.00 $385,000 $80,000 7 years $55,000 $30,000 NPV 40 percent 13 percent SCENARIO Most likely $6.50 52,000 $1.75 $350,000 $60,000 7 years $50,000 $45,000 35 percent 11 percent Optimistic $7.00 55,000 $1.50 $315,000 $40,0000 7 years $45,000 $60,000 30 percent 10 percent Based on these values above, calculate the NPV under these three scenarios. Fill out table below. Pessimistic Most likely Optimistic Consider the following "base case" capital Project: Unit Price Annual unit sales Variable cost per unit Investment in fixed capital Investment in working capital Project life Depreciation (straight line) Expected salvage value Tax rate Required rate of return (a) Calculate the incremental operating cash flows. Cash Flows = (c) Calculate the NPV. TNOCF = $6.50 52,000 $1.75 (b) Calculate the terminal year after-tax non-operating cash flow. Net Present Value (NPV) = Internal rate of return (IRR) = $350,000 $60,000 7 years $50,000 $45,000 35 percent 11 percent Consider the following "base case" capital Project: Unit Price Annual unit sales Variable cost per unit Investment in fixed capital Investment in working capital Project life Depreciation (straight line) Expected salvage value Tax rate Required rate of return (a) Calculate the incremental operating cash flows. Cash Flows = (c) Calculate the NPV. TNOCF = $6.50 52,000 $1.75 (b) Calculate the terminal year after-tax non-operating cash flow. Net Present Value (NPV) = Internal rate of return (IRR) = $350,000 $60,000 7 years $50,000 $45,000 35 percent 11 percent (d) We will now perform a sensitivity analysis by recalculating the NPV by changing the value of one variable at a time. Consider the following base, low and high values for each of the input variables listed below. Unit price Annual unit sales Variable cost per unit Expected salvage value Tax rate Required rate of return. Base value $6.50 52,000 $1.75 $45,000 Variable 35 percent 11 percent Unit price Annual unit sales Variable cost per unit Expected salvage value Tax rate Required rate of return. Low value $6.00 50,000 $1.50 $30,000 30 percent 10 percent High value $7.00 55,000 $2.00 $60,000 Fill out the table below by recalculating the NPV under each individual change. Project NPV With low estimate With high estimate 40 percent 13 percent Range of estimates (e) Which of the variables has the most effect on NPV? How do you explain it? (d) We will now perform a sensitivity analysis by recalculating the NPV by changing the value of one variable at a time. Consider the following base, low and high values for each of the input variables listed below. Unit price Annual unit sales Variable cost per unit Expected salvage value Tax rate Required rate of return. Base value $6.50 52,000 $1.75 $45,000 Variable 35 percent 11 percent Unit price Annual unit sales Variable cost per unit Expected salvage value Tax rate Required rate of return. Low value $6.00 50,000 $1.50 $30,000 30 percent 10 percent High value $7.00 55,000 $2.00 $60,000 Fill out the table below by recalculating the NPV under each individual change. Project NPV With low estimate With high estimate 40 percent 13 percent Range of estimates (e) Which of the variables has the most effect on NPV? How do you explain it? (f) We continue with the same problem set up. Consider the following three scenarios: Variable Unit price Annual unit sales Variable cost per unit Investment in fixed capital Investment in working capital Project life Depreciation (straight line) Salvage value Tax rate Required rate of return Pessimistic $6.00 50,000 $2.00 $385,000 $80,000 7 years $55,000 $30,000 NPV 40 percent 13 percent SCENARIO Most likely $6.50 52,000 $1.75 $350,000 $60,000 7 years $50,000 $45,000 35 percent 11 percent Optimistic $7.00 55,000 $1.50 $315,000 $40,0000 7 years $45,000 $60,000 30 percent 10 percent Based on these values above, calculate the NPV under these three scenarios. Fill out table below. Pessimistic Most likely Optimistic (f) We continue with the same problem set up. Consider the following three scenarios: Variable Unit price Annual unit sales Variable cost per unit Investment in fixed capital Investment in working capital Project life Depreciation (straight line) Salvage value Tax rate Required rate of return Pessimistic $6.00 50,000 $2.00 $385,000 $80,000 7 years $55,000 $30,000 NPV 40 percent 13 percent SCENARIO Most likely $6.50 52,000 $1.75 $350,000 $60,000 7 years $50,000 $45,000 35 percent 11 percent Optimistic $7.00 55,000 $1.50 $315,000 $40,0000 7 years $45,000 $60,000 30 percent 10 percent Based on these values above, calculate the NPV under these three scenarios. Fill out table below. Pessimistic Most likely Optimistic
Expert Answer:
Answer rating: 100% (QA)
To address the problem well take it step by step Starting with the incremental operating cash flows this is the formula well need to use Incremental Operating Cash Flow Unit Price Variable Cost per Un... View the full answer
Related Book For
Valuation The Art and Science of Corporate Investment Decisions
ISBN: 978-0133479522
3rd edition
Authors: Sheridan Titman, John D. Martin
Posted Date:
Students also viewed these finance questions
-
A cylindrical log is cut as shown to form a park bench. Find: a. The area of triangle OAB in m. [2] b. The volume of the log in m. [3] B 70% 40 cm 3m
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-5. Ivan's grandfather died and left a portfolio of municipal bonds. In 2012, they pay Ivan...
-
Select appropriate letter to each of its related definition in the list given below. Definition A. Economic resources to be used or turned into cash within one year. B. Reports assets, liabilities,...
-
An alpha particle (the nucleus of a helium atom) has a mass of 6.64 x 10-27 kg and a charge of + 2e. What are the (a) Magnitude and (b) Direction of the electric field that will balance the...
-
The \(\mathrm{W} 10 \times 45\) is made of A- 36 steel and is used as a column that has a length of \(15 \mathrm{ft}\). If the ends of the column are fixed supported, can the column support the...
-
White Brothers manufactures conveyor belts. Early in May 2011, White Brothers constructed its own building at a materials, labor, and overhead cost of $970,000. White Brothers also paid for architect...
-
The demand curve for product X is given by Qdx = 460 = 4Px. a. Find the inverse demand curve. b. How much consumer surplus do consumers receive when Px = $35? c. How much consumer surplus do...
-
The identification strategy employed by Goldstein and Udry (2008) to examine the impact of ambiguous and contested land rights on investment and productivity in agriculture in Akwapim, Ghana involves...
-
1. Calculate and record depreciation for the year ended December 31, 2021, for both the machinery and equipment (round calculations to the nearest whole dollar). 2. Prepare the property, plant, and...
-
Which of the following is a function of the lymphatic system? Check all that apply. F2 Check All That Apply 20 F3 Recover fluid from the interstium to the blood plasma Remove foreign matter from...
-
Given the original array, how many of the following for statements result in an exception at runtime, assuming each is executed independently? A. Zero. B. One. C. Two. D. Three. E. Four. F. The code...
-
Given the following program, how many times is Locked! expected to be printed? Assume 100 milliseconds is enough time for each task created by the program to complete. A. One time. B. Five times. C....
-
What statements are true about requires mandated java.base? (Choose two.) A. This output is expected when running the java --list-modules command. B. This output is expected when running the java...
-
Which of the following are modules supplied by the JDK? (Choose three.) A. java.logging B. java.javadoc C. java.jdk D. java.management E. java.naming F. java.scripts.
-
Suppose you have these two JARs from Java 8 . Which steps, when taken together, would be the best way to make them modules? (Choose two.) A. Add a module-info.java to each. B. Add them to the...
-
Your bank is providing a $30,000,000 loan to an A- A-rated corporate client. Refer to the information below. Banks objective ROE 18% before tax Current Loan Interest rate: 6% Average unused interest...
-
Element compound homogeneous mixture (heterogeneous mixture) 4) A piece of gold has a mass of 49.75 g. What should the volume be if it is pure gold? Gold has a density of 19.3 g/cm (3 points) D=m/v...
-
Morrison Oil and Gas Companys (from Problem 11-5) chief financial analyst is Samuel ( Sam) Crawford. Sam completed his analysis, suggesting that the investment is indeed a good one for the company,...
-
At the end of 2013, the executives at Appleevaluated a number of competitive threats to their very profitable iPhone business and decided that the iPhone 6 would need to exhibit some fundamental...
-
Nextron Distribution is performing an analysis of the cash flows it hopes to earn from a major expansion of the firms operations into a new product line. The estimates needed for computing the annual...
-
Give examples of non-current (or fixed) assets. In what circumstances would some of the items you have listed be current assets?
-
What is the difference between a non-current asset and a current asset?
-
You are given the following simplified statement of financial position of the Sandin Castle Company: a Calculate the current ratio. b Calculate the liquidity ratio. c After preparing the statement of...
Study smarter with the SolutionInn App