Question: Assume that in the original Ityesi example in Table , all sales actually occur in the United States and are projected to be $64.9 million

Assume that in the original Ityesi example in Table ,

all sales actually occur in the United States and are projected to be $64.9 million per year for four years. Keeping other costs the same, calculate the NPV of the investment opportunity. Assume the WACC is 7.1%. The forward exchange rates are given below.

Year	0	1	2	3	4
Forward Exchange Rate ($/pound)	1.6872	1.4899	1.5227	1.3928	1.5772

calculate each of the following below, the cash flows below per each year: (round to three decimal places)

free cash flow (millions of pounds) ?

foward exchange rate ?

free cash flow ( millions of dollars)?

sales in US (millions of dollars)?

cash flow (millions of dollars)?

TABLE 31.1 SPREADSHEET Expected Foreign Free Cash Flows from Ityesi's U.K. Project Year 2 Incremental Earnings Forecast (E millions) 1 Sales 2 Cost of Goods Sold 3 Gross Profit 4 Operating Expenses 5 Depreciation 6 EBIT 7 Income tax at 40% 8 U Free Cash Flow 9 Plus: Depreciation 10 Less: Capital Expenditures 11 Less: Increases in NWC 37500 37500 37500 37500 (15.625) 15.625) 15.625) 15.625) 21.875 21.875 21.875 21.875 (4.167) (5.625) (5.625) (5.625) (5.625) - (3.750) (3.750) (3.750) (3.750) (4.167) 12.500 12.500 2.500 12.500 1.667 5.000 5.000 (5.000 (5.000) (2.500) 7500 7500 7500 7500 nlevered Net Income 3.750 3.750 3.750 3.750 (15.000) 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...

Assume that in the original Ityesi example in Table all sales actually occur in the United States and are projected to be$63.9 million per year for four years. Keeping other costs the same, calculate...

#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,...

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, 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,...

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 $56.2 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...

Explain why a business like Ford might shift from an offensive strategy to a defensive strategy over the life cycle of a particular product.

a. Complete the attached worksheet b. After completing the attached worksheet (part a) create an income statement and a balance sheet. 1. The business opened on January 1st with shareholders...

Which of the following is NOT one of Modigliani and Miller's set of conditions rA ) All investors hold the efficient portfolio of assets.B ) There are no taxes, transaction costs, or issuance costs...

The first scenario will be a Verbal Judo scenario in which your scenario follows the standard Verbal Judo interaction: You need to ask somebody to modify their behavior either to do something or to...

Prepare competently a variety of positive and neutral messages using the direct plan.

Distinguish between poor and good positive and neutral messages.

Describe the four specific guidelines for using the direct plan.