Mainfreight New Zealand is a publicly listed company that offers freight transport and warehousing services locally...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Mainfreight New Zealand is a publicly listed company that offers freight transport and warehousing services locally and abroad through international alliances. Suppose the company owns a piece of land with an old building near the Auckland International Airport. The building and the land have a current appraised market value of $15 million, and the building is currently used as a warehouse generating a perpetual gross annual rent of $600,000. As the rental contract is going to expire soon, the company is considering an option of using the site and the building for an expansion of its logistic business. In that case, the company will need to get the building refurbished and re-configured. The refurbishment and preparation for the logistic business will cost $7,000,000 and take one year to complete. An international logistic company has promised Mainfreight an additional subcontract of $5,000,000 worth of business each year should the company decides to go ahead with the expansion plan. Variable cost of operation is 65% of the annual revenue and the incremental fixed cost is estimated to be $2,500,000 a year. It is also estimated that the business expansion will have a 40 percent chance to generate an additional $4,000,000 local business, and a 30 percent chance to generate an additional $8,000,000 local business, in addition to the incremental subcontract with the international player. The chance of not getting any incremental business from the local market is 30 percent. This project can be delayed for one year, and the cost of expansion, incremental revenue and cost forecasts for different scenarios will remain the same as projected. Suppose the uncertainty about the incremental demand in the local market will only last for one year. As the economic condition stabilizes over the next year, the company will be able to know exactly how high the incremental revenue is going to be at the end of year one. Assume the business expansion, once established, will last forever. The initial cost for setting-up the expansion of business can be fully depreciated over 10 years using the straight-line method. The value of land will be preserved at its current market value, but may not be depreciated for tax reasons. Risk-free interest rate is 3 percent (1-yr treasury rate, compounded annually). The corporate tax rate is 28 percent, and the cost of capital is 10%. A summary of the key inputs for project analysis is provided in an Excel file named "Case data". As trained financial analysts, you and your teammates are assigned a task to check whether it makes financial sense for the company to use the building and the site for expanding its logistic business. Conduct a thorough project analysis, write a report to present your findings and make a recommendation to the company's board of directors in two weeks. The written report should include at least three sections: executive summary, analysis and conclusions/recommendation. The report should be self-contained: it should provide sufficient information to allow readers understand your arguments without having to refer to your work in the Excel spreadsheet. List of tasks and questions suggested for discussion in your report: Draw up a summary of the logistic business's annual net operating cash flow. Find out the value of the proposed business expansion if it is implemented today. ● ● ● Examine which factor, annual revenue, variable cost or cost of capital, is the most influential factor for the investment's success? Find out the NPV of the business expansion if it is implemented a year later. Use decision tree analysis to determine the value of the investment timing option. Use the Black-Scholes Option Pricing (BSOP) model to estimate the value of the investment timing option. Specify the values of input variables used for your application of the BSOP. Explain in detail your procedure of estimating the risk of returns for the underlying asset of the real option. • What conclusion can you draw from the results of your analysis? ● ● 1 ● Mainfreight New Zealand is a publicly listed company that offers freight transport and warehousing services locally and abroad through international alliances. Suppose the company owns a piece of land with an old building near the Auckland International Airport. The building and the land have a current appraised market value of $15 million, and the building is currently used as a warehouse generating a perpetual gross annual rent of $600,000. As the rental contract is going to expire soon, the company is considering an option of using the site and the building for an expansion of its logistic business. In that case, the company will need to get the building refurbished and re-configured. The refurbishment and preparation for the logistic business will cost $7,000,000 and take one year to complete. An international logistic company has promised Mainfreight an additional subcontract of $5,000,000 worth of business each year should the company decides to go ahead with the expansion plan. Variable cost of operation is 65% of the annual revenue and the incremental fixed cost is estimated to be $2,500,000 a year. It is also estimated that the business expansion will have a 40 percent chance to generate an additional $4,000,000 local business, and a 30 percent chance to generate an additional $8,000,000 local business, in addition to the incremental subcontract with the international player. The chance of not getting any incremental business from the local market is 30 percent. This project can be delayed for one year, and the cost of expansion, incremental revenue and cost forecasts for different scenarios will remain the same as projected. Suppose the uncertainty about the incremental demand in the local market will only last for one year. As the economic condition stabilizes over the next year, the company will be able to know exactly how high the incremental revenue is going to be at the end of year one. Assume the business expansion, once established, will last forever. The initial cost for setting-up the expansion of business can be fully depreciated over 10 years using the straight-line method. The value of land will be preserved at its current market value, but may not be depreciated for tax reasons. Risk-free interest rate is 3 percent (1-yr treasury rate, compounded annually). The corporate tax rate is 28 percent, and the cost of capital is 10%. A summary of the key inputs for project analysis is provided in an Excel file named "Case data". As trained financial analysts, you and your teammates are assigned a task to check whether it makes financial sense for the company to use the building and the site for expanding its logistic business. Conduct a thorough project analysis, write a report to present your findings and make a recommendation to the company's board of directors in two weeks. The written report should include at least three sections: executive summary, analysis and conclusions/recommendation. The report should be self-contained: it should provide sufficient information to allow readers understand your arguments without having to refer to your work in the Excel spreadsheet. List of tasks and questions suggested for discussion in your report: Draw up a summary of the logistic business's annual net operating cash flow. Find out the value of the proposed business expansion if it is implemented today. ● ● ● Examine which factor, annual revenue, variable cost or cost of capital, is the most influential factor for the investment's success? Find out the NPV of the business expansion if it is implemented a year later. Use decision tree analysis to determine the value of the investment timing option. Use the Black-Scholes Option Pricing (BSOP) model to estimate the value of the investment timing option. Specify the values of input variables used for your application of the BSOP. Explain in detail your procedure of estimating the risk of returns for the underlying asset of the real option. • What conclusion can you draw from the results of your analysis? ● ● 1 ●
Expert Answer:
Answer rating: 100% (QA)
Executive Summary Mainfreight New Zealand is considering expanding its logistic business by refurbishing and reconfiguring an old building near the Au... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Monica purchased two acres of land with an old building on it for $ 1 million. The purchase was made to acquire the land for a new store she wanted to open on the property. Shortly after completing...
-
In 2020, SBS Ltd became a publicly listed company with 3,000 outstanding shares. During the year, they decide to undertake a share issue to raise capital for further business investments. SBS...
-
The Swatch Group Limited (Swatch) is a publicly listed organization based in Switzerland. Swatch manufacturers and sells high-quality watches. Swatch`s fiscal year end is December 31. You have been...
-
Cover time. Write a program that estimates the time required for the random surfer to visit every page at least once, starting from a random page.
-
A unity feedback system has the loop transfer function Sketch the Bode plot of the loop transfer function and indicate how the magnitude 20 log |L(jÏ)| plot varies as K varies. Develop a table...
-
Use a CAS to perform the following steps for the function. a. Plot y = (x) over the interval (x 0 - 1/2) x (x 0 + 3). b. Holding x 0 fixed, the difference quotient at x 0 becomes a function of the...
-
How is the market-compensating wage differential between safe jobs and risky jobs determined? Which type of job will offer a higher wage?
-
eSupplies Corporation began operations on January 1, 2011, as an online retailer of computer software and hardware. The following financial statement data were taken from eSupplies records at the end...
-
The issue at hand is whether Burger Queen violated their duty of good faith towards Scheck by opening a new store close to his existing franchise, knowing it would harm his business. Scheck can...
-
Franklin Manufacturing manufactures two models of windows, bay windows and casement windows. Franklin uses an activity based costing system. The following information about the activities used to...
-
Define both of concepts active and passive audiences. no copy and paste from the website, I need original sentences of the definition.
-
A freelancer is an independent contractor with skills in a certain area, such as website design, search engine optimization, or marketing. Startups hire freelancers for two reasons. First, they fill...
-
Compare the merits and demerits of using A.C. and D.C. set for arc welding.
-
Tri Tran, Van Tran, and Conrad Chu conceived and then founded Munchery in 2010. The idea was to hire a team of gourmet chefs that would cook a variety of unique meals and allow users to order the...
-
The fastest baseball pitchers can throw the \(0.145-\mathrm{kg}\) ball at speeds of about \(45 \mathrm{~m} / \mathrm{s}\). Ignoring air resistance, what height must the ball be dropped from to hit...
-
Imagine the following scenario: For some time, you have known that you need to shop for a new mattress. You are putting off doing this because you dread the experience. You imagine yourself walking...
-
describe an experiment that could be performed by scientist to examine the effectiveness of a new vaccine on the simple cuboidal epithelial ?
-
r = 0.18 Find the coefficients of determination and non-determination and explain the meaning of each.
-
After watching the video on Dubai, discuss the following: 1. What resources, capabilities, and competencies does Dubai have? 2. What strengths, weaknesses, opportunities, and threats exist for Dubai?...
-
Identify the top five (or ten) source countries of FDI into your country. Then identify the top ten (or 20) foreign MNEs that have undertaken inbound FDI in your country. Why do these countries and...
-
What are some of the problems inherent in evaluating an expatriate's job performance?
-
What are the four main consumer rights?
-
Identify the four levels of a company's ethical environment.
-
What is meant by social responsibility, and why do companies exercise it?
Study smarter with the SolutionInn App