You are a manager at Northern Fibre, which is considering expanding its operations in synthetic fibre...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You are a manager at Northern Fibre, which is considering expanding its operations in synthetic fibre manufacturing. Your boss comes into your office, drops a consultant's report on your desk, and complains, "We owe these consultants $1.7 million for this report, and I am not sure their analysis makes sense. Before we spend the $22 million on new equipment needed for this project, look it over and give me your opinion." You open the report and find the following estimates (in millions of dollars): Sales revenue 1 31.000 2 31.000 9 31.000 10 31.000 - Cost of goods sold 18.600 18.600 18.600 18.600 = Gross profit 12.400 12.400 12.400 12.400 -General, sales, and administrative expenses 1.760 1.760 1.760 1.760 - Depreciation 2.200 2.200 2.200 2.200 = Net operating income 8.4400 8.4400 8.4400 8.4400 - Income tax = Net income 2.954 5.486 2.954 5.486 2.954 5.486 2.954 5.486 All of the estimates in the report seem correct. You note that the consultants used straight-line depreciation for the new equipment that will be purchased today (year 0), which is what the accounting department recommended for financial reporting purposes. CRA allows a CCA rate of 20% on the equipment for tax purposes. The report concludes that because the project will increase earnings by $5.486 million per year for ten years, the project is worth $54.86 million. You think back to your glory days in finance class and realize there is more work to be done! First you note that the consultants have not factored in the fact that the project will require $13 million in working capital up front (year 0), which will be fully recovered in year 10. Next you see they have attributed $1.76 million of selling, general and administrative expenses to the project, but you know that $0.88 million of this amount is overhead that will be incurred even if the project is not accepted. Finally, you know that accounting earnings are not the right thing to focus on! b. If the cost of capital for this project is 14%, what is your estimate of the value of the new project? You are a manager at Northern Fibre, which is considering expanding its operations in synthetic fibre manufacturing. Your boss comes into your office, drops a consultant's report on your desk, and complains, "We owe these consultants $1.7 million for this report, and I am not sure their analysis makes sense. Before we spend the $22 million on new equipment needed for this project, look it over and give me your opinion." You open the report and find the following estimates (in millions of dollars): Sales revenue 1 31.000 2 31.000 9 31.000 10 31.000 - Cost of goods sold 18.600 18.600 18.600 18.600 = Gross profit 12.400 12.400 12.400 12.400 -General, sales, and administrative expenses 1.760 1.760 1.760 1.760 - Depreciation 2.200 2.200 2.200 2.200 = Net operating income 8.4400 8.4400 8.4400 8.4400 - Income tax = Net income 2.954 5.486 2.954 5.486 2.954 5.486 2.954 5.486 All of the estimates in the report seem correct. You note that the consultants used straight-line depreciation for the new equipment that will be purchased today (year 0), which is what the accounting department recommended for financial reporting purposes. CRA allows a CCA rate of 20% on the equipment for tax purposes. The report concludes that because the project will increase earnings by $5.486 million per year for ten years, the project is worth $54.86 million. You think back to your glory days in finance class and realize there is more work to be done! First you note that the consultants have not factored in the fact that the project will require $13 million in working capital up front (year 0), which will be fully recovered in year 10. Next you see they have attributed $1.76 million of selling, general and administrative expenses to the project, but you know that $0.88 million of this amount is overhead that will be incurred even if the project is not accepted. Finally, you know that accounting earnings are not the right thing to focus on! b. If the cost of capital for this project is 14%, what is your estimate of the value of the new project?
Expert Answer:
Answer rating: 100% (QA)
To estimate the value of the new project we need to calculate the projects Free Cash Flows FCF and then discount them back to present value using the cost of capital Well consider the adjustments ment... View the full answer
Related Book For
Fundamentals of Corporate Finance
ISBN: 978-0133400694
1st canadian edition
Authors: Jonathan Berk, Peter DeMarzo, Jarrad Harford, David A. Stangeland, Andras Marosi
Posted Date:
Students also viewed these finance questions
-
agroup reported the accompanying annual rainfall (in inches) a) Construct a relative frequency distribution for the city's rainfall data. (Round your answers to four decimal places.) 1 answer
-
Describe the Three legal, ethical, or social concerns with the use of EHRs.
-
k) Assume that one of these portfolio's is the Market Portfolio and all portfolios, except Portfolio G, are fairly priced according to the CAPM. What is the highest utility score that can be achieved...
-
The balance sheets of Pop Corporation and Son Corporation at December 31, 2015, are summarized with fair-value information as follows (in thousands): On January 1, 2016, Pop Corporation acquired all...
-
The chemical shifts of the methyl groups of three related molecules,pinnae, a-pinane, and B-pinene, follow. CH CH, CH CH3 CH3 CH 1.27 ppm CH CH3 CH2 1.23 1.17 1.63 0.99 Ppm Ppm ppm ppm 0.72 ppm 1.01...
-
Identify the most commonly included provisions of a premarital agreement.
-
Charlies Green Lawn Care is a cash basis taxpayer. Charlie Adame, the sole proprietor, is considering delaying some of his December 2014 customer billings for lawn care into the next year. In...
-
2. Fill-in the following using the data below. (42 points) At Haddon, Inc., the office workers are employed for a 40-hour workweek. All workers, except King and Manera, are entitled to overtime pay...
-
Management of the First Syracuse Bank is concerned about a loss of customers at its main office downtown. One solution that has been proposed is to add one or more drive-through teller stations to...
-
Lead(II) nitrate and ammonium iodide react to form lead(II) iodide and ammonium nitrate according to the reaction: Pb(NO 3 ) 2 (aq) + 2NH 4 I (aq) PbI 2 (s)+ 2NH 4 NO 3 (aq) What volume of a 0.690 M...
-
You run a regression of Nvidia Corporation's (NVDA) excess stock return on the S&P 500 excess return and obtain a slope coefficient (beta) of 1.38. If NVDA's annual volatility is 40% and the S&P 500...
-
For each data set, find the mean, median and mode. 1. 7, 8, 9, 10, 37, 6, 2 2. 90, 95, 80, 65, 50, 60, 65, 85 3. 10, 11, 11, 12, 12, 13, 14, 15, 20
-
Why is a marketing strategy crucial for a business? What is it?
-
Perform the indicated operation. 8x-125 4x +10xy +25y (2x+5y) 4x + 20xy +25
-
Q.10. The nodal displacements of rectangular element having nodal coordinates (0, 0), (4, 0), (4, 2) and (0,2) are: -u=0 mm, V-0 mm, u2=0.1 mm, V2=0.05, U3-0.05mm, V3--0.05mm, U4=0 mm and V4= 0 m...
-
How is Locke's Representative Realism different from common sense realism.
-
The first national bank pays a 4% interest rate compound continuously. The effective annual rate paid by the bank is __________. a. 4.16% b. 4.20% c. 4.08% d. 4.12%
-
What tax rate should we use to value a foreign project?
-
Is it possible for a lease to be treated as an operating lease for accounting purposes and as a non-tax lease for tax purposes?
-
Describe the transactions Enron used to increase its reported earnings.
-
The textbook states that "data is a resource that must be controlled and managed." Explain this statement, and indicate whether you agree of not, and why.
-
Why do conventional files tend be have duplication of data?
-
One of the dealership's legacy stand-alone systems in the preceding exercise is the salesperson work schedule system. This system was developed in the 1980 s on a single \(P C\), using BASE III, to...
Study smarter with the SolutionInn App