ICoug, Inc. (henceforth the company') is an American robot vacuum retailer located in Pullman, WA. ICoug...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
ICoug, Inc. (henceforth the company') is an American robot vacuum retailer located in Pullman, WA. ICoug had gained recognition for its quality products and outstanding customer service. Melissa Thompson, ICoug's CEO, founded the company almost 10 years ago, in 2013. When the company was first founded, it was a pure retail company (like Bed Bath and Beyond), selling home and cleaning- related products. As the world marveled at the advancements in AI and robotics, Melissa recognized an opportunity too compelling to ignore. The company has taken on an exciting transformation. That is, ICoug sets its sights on venturing into designing and manufacturing its own line of robot cleaning devices, noticing the high profitability of the AI and iRobot business. The company continues to sell cleaning-related products today, part of its core business practices, which account for about 50% of its total revenue. You and your team, the Carson College of Business graduates, are hired by the company's finance department to evaluate a new project on a robot vacuum product for the company. As of now, ICoug's only robot vacuum is an affordable midrange vacuum called the "SmartClean X1", and sales have not been excellent. ICoug's main competitor in the robot vacuum market is iRobot, Inc (IRBT). ICoug's SmartClean X1 is like the Roomba i4, but it has a slower operating system and shorter range of connectivity when compared. However, ICoug wants to incorporate a new luxury robot vacuum, the SurperClean V1 into its lineup. ICoug spent $3 million to develop new luxury features and advanced technology. The SurperClean V1 was a marvel of engineering. Equipped with state-of-the-art AI algorithms, advanced sensors, and precision cleaning mechanisms, it was designed to seamlessly adapt to any environment, effectively navigating around obstacles and efficiently eliminating dirt and debris. The robot was also accompanied with a user-friendly mobile app, allowing homeowners to customize cleaning schedules, monitor progress, and even interact with their robot companion. The company spent an additional $1 million on marketing research to determine the new robot vacuum's expected sales figures. ICoug can manufacture the new vacuum, SurperClean V1, for $650 per unit in variable costs. Fixed costs for the operation are estimated to come to $25 million per year. The estimated sales volumes (in units) are 450,000, 400,000, and 300,000 vacuums per year for the next three years, respectively. The unit price (per vacuum) of the new vacuum, SurperClean V1, will be $830. The necessary equipment can be purchased for $30 million and will be depreciated on a five-year MACRS schedule. It is believed the market value of the equipment in three years will be $1.5 million. As previously stated, ICoug currently manufactures the SmartClean X1. Due to poor sales, production of the existing product is expected to be terminated in two years. If ICoug does not introduce the new SurperClean V1, sales of the existing product will be 250,000 and 200,000 units per year for the next two years, respectively. The price of the current vehicle, SmartClean X1, is $700 per unit/ vacuum, with variable costs of $500 each and fixed costs of $16 million per year. If ICoug does introduce the new SurperClean V1, sales of the existing vacuum will fall by 50,000 units per year, and the price of the existing vacuum, the SmartClean X1, will have to be lowered by $40 per vacuum. Net working capital for the new project will be 18% of sales and will occur with the timing of the cash flows for the year; for example, there is no initial outlay for NWC, but changes in NWC will first occur in Year 1 with the first year's sales. ICoug has a 33% corporate tax rate. The company has a target debt-to-equity ratio of 0.5 and is currently Triple-B-rated (according to S&P 500 ratings). The overall cost of capital for ICoug is 7%. The finance department of the company has asked you to prepare a report for Melissa, the company's CEO, and the report should answer the following questions. QUESTIONS 1. Can you prepare the income statement and the total cash flow (CFFA) table for this new project? 2. Please use these tables to help explain to Melissa the relevant and irrelevant cash flows of this project? 3. The company's CEO, Melissa, wants to understand the risk of the robot vacuum industry better. Since ICoug's main competitor, iRobot, Inc (IRBT), is a leading company in this industry, Melissa asks you to perform the following analysis on IRBT. a. Using the past N years of weekly data (ending in December 2022), estimate your own beta and alpha of IRBT based on a regression analysis. Document the data sources used. Also, explain how long a period (from which year to which year) you decide to use to perform your estimation, and explain why? b. Provide your beta and alpha estimates, as well as the statistical significance (e.g., t ratio, or p-value). Comment briefly. c. Plot the security characteristic line for this company, and clearly show alpha and beta on the diagram. Is the company correctly priced, overpriced, or underpriced? d. From the above analysis, can you explain to Melissa the risk characteristics of IRBT and the robot vacuum industry using the beta you estimated? Do you think your estimated beta makes sense given the nature of the company and the industry? ICoug, Inc. (henceforth the company') is an American robot vacuum retailer located in Pullman, WA. ICoug had gained recognition for its quality products and outstanding customer service. Melissa Thompson, ICoug's CEO, founded the company almost 10 years ago, in 2013. When the company was first founded, it was a pure retail company (like Bed Bath and Beyond), selling home and cleaning- related products. As the world marveled at the advancements in AI and robotics, Melissa recognized an opportunity too compelling to ignore. The company has taken on an exciting transformation. That is, ICoug sets its sights on venturing into designing and manufacturing its own line of robot cleaning devices, noticing the high profitability of the AI and iRobot business. The company continues to sell cleaning-related products today, part of its core business practices, which account for about 50% of its total revenue. You and your team, the Carson College of Business graduates, are hired by the company's finance department to evaluate a new project on a robot vacuum product for the company. As of now, ICoug's only robot vacuum is an affordable midrange vacuum called the "SmartClean X1", and sales have not been excellent. ICoug's main competitor in the robot vacuum market is iRobot, Inc (IRBT). ICoug's SmartClean X1 is like the Roomba i4, but it has a slower operating system and shorter range of connectivity when compared. However, ICoug wants to incorporate a new luxury robot vacuum, the SurperClean V1 into its lineup. ICoug spent $3 million to develop new luxury features and advanced technology. The SurperClean V1 was a marvel of engineering. Equipped with state-of-the-art AI algorithms, advanced sensors, and precision cleaning mechanisms, it was designed to seamlessly adapt to any environment, effectively navigating around obstacles and efficiently eliminating dirt and debris. The robot was also accompanied with a user-friendly mobile app, allowing homeowners to customize cleaning schedules, monitor progress, and even interact with their robot companion. The company spent an additional $1 million on marketing research to determine the new robot vacuum's expected sales figures. ICoug can manufacture the new vacuum, SurperClean V1, for $650 per unit in variable costs. Fixed costs for the operation are estimated to come to $25 million per year. The estimated sales volumes (in units) are 450,000, 400,000, and 300,000 vacuums per year for the next three years, respectively. The unit price (per vacuum) of the new vacuum, SurperClean V1, will be $830. The necessary equipment can be purchased for $30 million and will be depreciated on a five-year MACRS schedule. It is believed the market value of the equipment in three years will be $1.5 million. As previously stated, ICoug currently manufactures the SmartClean X1. Due to poor sales, production of the existing product is expected to be terminated in two years. If ICoug does not introduce the new SurperClean V1, sales of the existing product will be 250,000 and 200,000 units per year for the next two years, respectively. The price of the current vehicle, SmartClean X1, is $700 per unit/ vacuum, with variable costs of $500 each and fixed costs of $16 million per year. If ICoug does introduce the new SurperClean V1, sales of the existing vacuum will fall by 50,000 units per year, and the price of the existing vacuum, the SmartClean X1, will have to be lowered by $40 per vacuum. Net working capital for the new project will be 18% of sales and will occur with the timing of the cash flows for the year; for example, there is no initial outlay for NWC, but changes in NWC will first occur in Year 1 with the first year's sales. ICoug has a 33% corporate tax rate. The company has a target debt-to-equity ratio of 0.5 and is currently Triple-B-rated (according to S&P 500 ratings). The overall cost of capital for ICoug is 7%. The finance department of the company has asked you to prepare a report for Melissa, the company's CEO, and the report should answer the following questions. QUESTIONS 1. Can you prepare the income statement and the total cash flow (CFFA) table for this new project? 2. Please use these tables to help explain to Melissa the relevant and irrelevant cash flows of this project? 3. The company's CEO, Melissa, wants to understand the risk of the robot vacuum industry better. Since ICoug's main competitor, iRobot, Inc (IRBT), is a leading company in this industry, Melissa asks you to perform the following analysis on IRBT. a. Using the past N years of weekly data (ending in December 2022), estimate your own beta and alpha of IRBT based on a regression analysis. Document the data sources used. Also, explain how long a period (from which year to which year) you decide to use to perform your estimation, and explain why? b. Provide your beta and alpha estimates, as well as the statistical significance (e.g., t ratio, or p-value). Comment briefly. c. Plot the security characteristic line for this company, and clearly show alpha and beta on the diagram. Is the company correctly priced, overpriced, or underpriced? d. From the above analysis, can you explain to Melissa the risk characteristics of IRBT and the robot vacuum industry using the beta you estimated? Do you think your estimated beta makes sense given the nature of the company and the industry?
Expert Answer:
Answer rating: 100% (QA)
Answer Income Statement for the New Project Year Sales Revenue Variable Costs Fixed Costs Depreciation EBIT Taxes 33 Net Income 1 373500000 292500000 ... View the full answer
Related Book For
Principles of Information Systems
ISBN: 978-1305971776
13th edition
Authors: Ralph Stair, George Reynolds
Posted Date:
Students also viewed these finance questions
-
Planning is one of the most important management functions in any business. A front office managers first step in planning should involve determine the departments goals. Planning also includes...
-
The Crazy Eddie fraud may appear smaller and gentler than the massive billion-dollar frauds exposed in recent times, such as Bernie Madoffs Ponzi scheme, frauds in the subprime mortgage market, the...
-
How could sales force automation affect salesperson productivity, marketing management, and competitive advantage?
-
At a playground, a 19-kg child plays on a slide that drops through a height of 2.3 m. The child starts at rest at the top of the slide. On the way down, the slide does a nonconservative work of -361...
-
On January 2, 2024, Durand Co. had a $20,000, five-month, 6% note receivable from Vincent Company dated October 31, 2023. Interest receivable of $200 was accrued on the note on December 31, 2023....
-
In a transactional data, what is the effect of aggregating similar items into a broader product category? a. Item granularity does not matter as one can simply adjust the minimum support threshold....
-
Valpaige Company is an industrial machinery and equipment manufacturer with several production departments. The company employs automated and heavy equipment in its production departments....
-
Consider a S corporation. The corporation earns $2.5 per share before taxes. The corporate tax rate is 35%, the tax rate on dividend income is 20%, and the personal income tax rate is set at 20%....
-
Determine the maximum power delivered to the variable resistor R shown in the circuit of Fig. 4.136? 15 642
-
According to the textbook for this course, list the four widely regarded American core values? Define the one core value that you think is most important and explain why you think that it is the most...
-
What does it mean to be a strategic leader? What are the characteristics of a strategic leader? What are the behaviors of a strategic leader? Explain how your strategic leadership approach will make...
-
How do you think the changes in the economic institution (for example: inflation, fewer jobs that pay a 'family' wage, the growing need for a college education) are affecting the social institution...
-
What is the significance to Canadian women of three of the trailblazers or women's organizations from my list that we have studied so far in CAN230? Add at least two reasons.
-
Politicians can have a significant impact on the institutions that immediately impact us as citizens. Before this discussion, did you know the names of your US senators and representative? Do you...
-
Describe the elements of charismatic leadership. What are the cultural constraints on the development of charismatic leadership?
-
1. What is a business plan, for whom is it prepared, and why? 2. What should a complete business plan include? 3. Who should prepare the business plan? 4. How is the plan used by potential investors,...
-
Give the structural formulas of the alkenes that, on ozonolysis, give: a. (CH3)2C=O and CH2=O b. Only (CH3CH2)2C=O c. CH3CH=O and CH3CH2CH=O d. O=CHCH2CH2CH2CH=O
-
Identify and briefly describe the four key organizational complements that must be in place to ensure successful implementation and use of an information system.
-
Do research on an entrepreneur that you admire. Write a brief description of how the individual was able to start a business. What challenges had to be overcome? Did the individual encounter failure...
-
What is source data automation? What benefits can it be expected to deliver?
-
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...
-
Explain main disadvantages of starting analysis from scratch for each project.
Study smarter with the SolutionInn App