Micromanaged Widgets (MW) is planning to set up a new factory in London. The new plant...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Micromanaged Widgets (MW) is planning to set up a new factory in London. The new plant will require an initial investment in plant, property, and equipment (PPE) of £75 million, plus an infusion of £9.1 million of net working capital. Initial sales are projected to be £100 million in the first year of operation (one year from the initial investment). Sales are projected to rise 10% over each of the next two years and then remain flat indefinitely thereafter. MW estimates that cash costs (COGS, SG&A expenses, etc.) will constitute 44% of revenues. New investment in PPE will match depreciation each year, starting at 10% of the initial £75 million investment and growing in line with sales thereafter. The firm plans to maintain net working capital at 10% of each year's projected sales. The project will be financed initially in part by a risk-free bank loan of £80 million with £5 million principal repayments at the end of the first three years of operation, bringing debt outstanding at the end of the third year to £65 million. From that point on, the project's level of debt will not change, in line with the expected lack of growth in MW's operating cash flows. The cost of debt is 10% initially, falling to 8% after year 3, where it is expected to remain indefinitely. Interest is paid at the end of each year. MW pays a 50% tax rate on its marginal profits. The required rate of return on the project's assets, TA, is a constant 20%. When answering this question, state any additional assumptions you need to make and show all your calculations. (a) Estimate the project's free cash flows in years 0, 1, 2, 3, and 4. (b) Calculate the present value of the tax shields associated with this project. (c) What is the value of this project? (d) What is the expected return on the project's equity? What is the project's initial WACC? (Hint: Consider the formulas in the appendix of the Class 4 handout.) (e) Using your results from part (a) and part (d), you could perform a standard WACC valuation of the new factory. Explain whether you should or should not expect to find the same valuation as in part (c). No calculations required. Micromanaged Widgets (MW) is planning to set up a new factory in London. The new plant will require an initial investment in plant, property, and equipment (PPE) of £75 million, plus an infusion of £9.1 million of net working capital. Initial sales are projected to be £100 million in the first year of operation (one year from the initial investment). Sales are projected to rise 10% over each of the next two years and then remain flat indefinitely thereafter. MW estimates that cash costs (COGS, SG&A expenses, etc.) will constitute 44% of revenues. New investment in PPE will match depreciation each year, starting at 10% of the initial £75 million investment and growing in line with sales thereafter. The firm plans to maintain net working capital at 10% of each year's projected sales. The project will be financed initially in part by a risk-free bank loan of £80 million with £5 million principal repayments at the end of the first three years of operation, bringing debt outstanding at the end of the third year to £65 million. From that point on, the project's level of debt will not change, in line with the expected lack of growth in MW's operating cash flows. The cost of debt is 10% initially, falling to 8% after year 3, where it is expected to remain indefinitely. Interest is paid at the end of each year. MW pays a 50% tax rate on its marginal profits. The required rate of return on the project's assets, TA, is a constant 20%. When answering this question, state any additional assumptions you need to make and show all your calculations. (a) Estimate the project's free cash flows in years 0, 1, 2, 3, and 4. (b) Calculate the present value of the tax shields associated with this project. (c) What is the value of this project? (d) What is the expected return on the project's equity? What is the project's initial WACC? (Hint: Consider the formulas in the appendix of the Class 4 handout.) (e) Using your results from part (a) and part (d), you could perform a standard WACC valuation of the new factory. Explain whether you should or should not expect to find the same valuation as in part (c). No calculations required.
Expert Answer:
Answer rating: 100% (QA)
a Free cash flows in millions Year 0 75 Initial PPE investment 91 Initial working capital 841 Year 1 ... View the full answer
Related Book For
Posted Date:
Students also viewed these finance questions
-
Cost recovery. Jake Richards sold the tree trimmer (see Problem 8) after four years of service. If MACRS was used for the depreciation schedule, what is the after-tax cash flow from the sale of the...
-
Natureview Farm It was a crisp Vermont morning in February 2000. Christine Walker, vice president of marketing for Natureview Farm, Inc., a small yogurt manufacturer, paused to collect her thoughts...
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Different theories about early childhood inform approaches to children's learning and development. Early childhood educators draw upon a range of perspectives in their work ..." (EYLF p.12)....
-
(a) The image dimension g' on the plate if the transverse dimension of the source is y = 6.0 mm; (b) The minimum height of irregularities, covering the surface of the ball at random, at which the...
-
Explain Nolan's stage-growth hypothesis. What is the relevance of the stagegrowth hypothesis to the information systems auditor?
-
Explain why a sell-side analyst might be less objective than a buy-side analyst in his/her research reports. If an analyst is working for Merrill Lynch, where should the analysts loyalties liewith...
-
Before Chad DeRosier could build a house on his undeveloped property, he needed to have some fill dirt deposited on the land. Utility Systems of America, Inc., was doing roadwork nearby, and DeRosier...
-
Nonconstant Dividend Growth Valuation = A company currently pays a dividend of $1.2 per share (Do $1.2). It is estimated that the company's dividend will grow at a rate of 23% per year for the next 2...
-
It is now Prime Day, the deal is selling well, but you just got a call from the vendor explaining that they will not be able to fill any more units for the next 3 weeks. Your Instock Manager (Anjali...
-
You have started working on a large complex multiyear T&M contract, which is expected to be delivered in 6 waves. You are asked to establish a work plan for this contract. You have a clear...
-
2) In a two week long study about productivity in a factory, the following data were obtained on the total number of acceptable pieces that 40 workers under consideration produced: 65 36 49 84 43 78...
-
2. (12 pts) Write a static method that, given a string, returns the input string interleaved with itself in reverse order. The forward string should come first in the output; thus, the output string...
-
Minita is a Registered Nurse working in a hospital and also has some business activities. She needs to file her income tax for the year 2 0 2 3 / 2 4 . Below are the details she provided: Minita is a...
-
(a) Bioman Corporation produces chemical products. The following data are from the company's Mixing Department: Work in Process, beg. 800,000 Stage of Completion 30% Units started in Process 700,000...
-
Based on the information shared in Tripping everthe truth by Dan Health, how can you effectively persuade them to believe in your view of your topic?
-
Create a statement of cash flow for the current year using Wright Co's income statement and balance sheet. (Do not round intermediate calculations. Round your answer to 2 decimal places.) Income...
-
Use of the contraceptive Depo Provera appears to triple women's risk of infection with chlamydia and gonorrhea , a study reports today. An estimated 20 million to 30 million women worldwide use Depo...
-
Simon Fishing Co. processes salmon for various distributors. The two departments involved are cleaning and Packing. The next table summarizes the data related to pounds of salmon processed in the...
-
Below is an excerpt from Bells Management Discussion and Analysis from its 10K for the year ended 12/31/2011: Gross margin as a percentage of net revenue improved slightly to 19.1% during fiscal...
-
The financial statements for the Bao Corporation are given below. Required a. Present the balance sheet with each account balance as a percent of total assets. b. Present the income statement with...
-
Which of the following does not describe accounting? a. Language of business. b. Is an end rather than a means to an end. c. Useful for decision making. d. Used by business, government, nonprofit...
-
Who makes up the majority of the members of the American Accounting Association, and how has this organization affected the practice of accounting?
-
In the early 1980s, Chrysler Corporation was in severe financial difficulty and desperately needed large loans for the company to survive. What factors prevented Chrysler from simply providing...
Study smarter with the SolutionInn App