Question: Assume that in the original Ityesi example in Table, all sales actually occur in the United States and are projected to be $59.5 million per

Assume that in the original Ityesi example in Table, all sales actually occur in the United States and are projected to be $59.5 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.

Assume that in the original Ityesi example in Table, all sales actually

Ascumc that in tha onginal Itysi cxample in Tablcalalas actually cccur in the Unted Statcs and arc projccted to bc $59 5milion per ycar for four ycars. Kecping other cos the same, taculate the NPV of the invacment opportunity. Acsume the WAOC is7.1SThe forward cxtharg rates ar given below Ycar Forward Exchhage Rale (S/C) 1.45 1.5198 1.3631 Calaate the casn 1owa below: (Round to 'hree decimal places Forward esehange ra8mst berorded to tour decimal places ) Yaar Free cash fow (milons of pound:) Forward excherge ratse Free cash fow (milus odollas Dala Table TABLE 31.1 SPREADSHEET Expected Foreign Free Cash Flows from Ityesi's U.K. Project Cach low (mlons of dcllars) Year 0 Incremental Earnings Forecast I millions) 1 Sales 2 Cost Goods Sola 3 Gross Profit 37500 32500 37500 37500 5.62b) 115.62 (15.625, 16.625; 21. 21.875 21.875 21.875 4.167 5.625 5.625 5.625 5.625 3.750 13.750 3.5O 13.750 4.167 12.0 12.500 12.500 12.bU0 1667 5.000) 5.000 5CCOI 5 000 (2600) 500 500 7500 2.500 5 Depreciation 6 EBIT Income tax at 40% 8 Unlevered Net Income Free Cash Flow 9 Plus: Depreciation 10 Less: Capital Expenditureds 11 Less: Increases in NWC 12 Pound Free Cash Flow 3.750 3.750 3.750 3.750 15.000 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...

A car is driven 40 km east and 30 km north. the car finally drives 50 km NE True False

On January 1, 2012, the ledger of Montoya Company contains the following liability accounts. Accounts Payable....... $52,000 Sales Taxes Payable...... 7,700 Unearned Service Revenue... 16,000 During...

Which of the following errors would not be revealed by the trial balance?Receipt of a payment debited to Accounts Receivable for $ 2 , 0 0 0 and credited toCash for $ 2 , 0 0 0 Payment of a utility...

Research topic in Business management

2-19 Describe the systems used by various management groups within the firm in terms of the information they use, their outputs, and groups served.

Discuss four ways the human resource (HR) department can collaborate with organizational management.

Discuss the history of human resource management (HRM).