Question: Assume that in the original Ityesi example in Table , all sales actually occur in the United States and are projected to be $56.2 million

Assume that in the original Ityesi example in Table , all

Assume that in the original Ityesi example in Table , all sales actually occur in the United States and are projected to be $56.2 million per year for four years. Keeping other costs the same, calculate the NPV of the investment opportunity. Assume the WACC is 6.6%. The forward exchange rates are given below. Year Forward Exchange Rate (S/) 0 1.5075 1 1.5162 2 1.4932 3 1.5731 4 1.4361 Calcualte the cash flows below: (Round to three decimal places. Forward exchange rates must be rounded to four decimal places.) 0 Data Table Year Free cash flow (millons of pounds) Forward exchange rate Free cash flow (millons of dollars) Sales in the US (millons of dollars) Cash flow (millons of dollars) TABLE 31.1 Expected Foreign Free Cash Flows from Ityesi's U.K. Project SPREADSHEET Year 0 1 2 3 4 Incremental Earnings Forecast (f millions) 1 Sales 37.500 37.500 37.500 37.500 2 Cost of Goods Sold (15.625) (15.625) (15.625) (15.625) 3 Gross Profit 21.875 21.875 21.875 21.875 4 Operating Expenses (4.167) (5.625) (5.625) (5.625) (5.625) 5 Depreciation (3.750) (3.750) (3.750) (3.750) 6 EBIT (4.167) 12.500 12.500 12.500 12.500 7 Income tax at 40% 1.667 (5.000) (5.000) (5.000) (5.000) 8 Unlevered Net Income (2.500) 7.500 7.500 7.500 7.500 Free Cash Flow 9 Plus: Depreciation 3.750 3.750 3.750 3.750 10 Less: Capital Expenditures (15.000) 11 Less: Increases in NWC 12 Pound Free Cash Flow (17.500) 11.250 11.250 11.250 11.250 Assume that in the original Ityesi example in Table , all sales actually occur in the United States and are projected to be $56.2 million per year for four years. Keeping other costs the same, calculate the NPV of the investment opportunity. Assume the WACC is 6.6%. The forward exchange rates are given below. Year Forward Exchange Rate (S/) 0 1.5075 1 1.5162 2 1.4932 3 1.5731 4 1.4361 Calcualte the cash flows below: (Round to three decimal places. Forward exchange rates must be rounded to four decimal places.) 0 Data Table Year Free cash flow (millons of pounds) Forward exchange rate Free cash flow (millons of dollars) Sales in the US (millons of dollars) Cash flow (millons of dollars) TABLE 31.1 Expected Foreign Free Cash Flows from Ityesi's U.K. Project SPREADSHEET Year 0 1 2 3 4 Incremental Earnings Forecast (f millions) 1 Sales 37.500 37.500 37.500 37.500 2 Cost of Goods Sold (15.625) (15.625) (15.625) (15.625) 3 Gross Profit 21.875 21.875 21.875 21.875 4 Operating Expenses (4.167) (5.625) (5.625) (5.625) (5.625) 5 Depreciation (3.750) (3.750) (3.750) (3.750) 6 EBIT (4.167) 12.500 12.500 12.500 12.500 7 Income tax at 40% 1.667 (5.000) (5.000) (5.000) (5.000) 8 Unlevered Net Income (2.500) 7.500 7.500 7.500 7.500 Free Cash Flow 9 Plus: Depreciation 3.750 3.750 3.750 3.750 10 Less: Capital Expenditures (15.000) 11 Less: Increases in NWC 12 Pound Free Cash Flow (17.500) 11.250 11.250 11.250 11.250

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!

Assume that in the original Ityesi example in Table LOADING..., all sales actually occur in the United States and are projected to be$ 64.3 million per year for four years. Keeping other costs the...

#25 Assume that in the original Ityesi example in Table_ , all sales actually occur in the United States and are projected to be $64.6 million per year for four years. Keeping the cost of sales,...

Assume that in the original Ityesi example in Table , all sales actually occur in the United States and are projected to be $55.6 million per year for four years. Keeping other costs the same,...

Need help fast! Thank you Assume that in the original Ityesi example in Table , all sales actually occur in the United States and are projected to be $64.1 million per year for four years. Keeping...

Assume that in the original Ityesi example in Table, all sales actually occur in the United States and are projected to be $60.8 million per year for four years. Keeping other costs the same,...

Assume that in the original Ityesi example in Table : all sales actually occur in the United States and are projected to be $60.0 million per year for four years. Keeping other costs the same,...

Assume that in the original Ityesi example in Table below, all sales actually occur in the United States and are projected to be $61.5 million per year for four years. Keeping other costs the same,...

Assume that in the original Ityesi example in Table all sales actually occur in the United States and are projected to be$63.1 million per year for four years. Keeping other costs the same, calculate...

Need help solving The NVP. Thanks Need help solving the NPV. Assume that in the originalityesi example in Table mall sales actually occur in the United States and are projected to be $600 million per...

Assume that in the original Ityesi example in Table , all sales actually occur in the United States and are projected to be $56.1 million per year for four years. Keeping other costs the same,...

Hare Inc is a worldwide delivery company that is expected to generate a dividend (per share) of $2.50 one year from now (i.e. at t=1). You are expecting that on average Hare Inc's dividends will grow...

If 49 = x for 0 0, - %3D u (, 0) 0 for 0

Where is the Deferred Revenue account reported in the financial statements? Multiple choice question. As revenue As an asset As a liability As an expense

Add "Viggo Mortenslet cast = new Map ( ) ;en " to the cast as the key, with value "Aragorn".