Bauer Industries is an automobile manufacturer. Management is currently evaluating a proposal to build a plant...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Bauer Industries is an automobile manufacturer. Management is currently evaluating a proposal to build a plant that will manufacture lightweight trucks. Bauer plans to use a cost of capital of 12.4% to evaluate this project. Based on extensive research, it has prepared the incremental free cash flow projections shown below (in millions of dollars): Year 10 Revenues Manufacturing Expenses (other than depreciation) Marketing Expenses. Depreciation. ERIT EBIT Taxes at 35% Unlevered Net Income Depreciation Additions to Net Working Capital Capital Expenditures Continuation Value Free Cash Flow 0 - 153.5 1-9 103.3 -35.3 -9.7 - 15.4 42.9 - 15.0 27.9 +15.4 -5.9 103.3 -35.3 - 9.7 - 15.4 42.9 - 15.0 27.9 + 15.4 -5.9 + 12.6 50.0 - 153.5 37.4 a. For this base-case scenario, what is the NPV of the plant to manufacture lightweight trucks? b. Based on input from the marketing department, Bauer is uncertain about its revenue forecast. In particular, management would like to examine the sensitivity of the NPV assumptions. What is the NPV of this project if revenues the revenue are 10% higher than forecast? What is the NPV if revenues are 10% lower than forecast? c. Rather than assuming that cash flows for this project are constant, management would like to explore the sensitivity of its analysis to possible growth in revenues and operating expenses. Specifically, management would like to assume that revenues, manufacturing expenses, and marketing expenses are as given in the table for year 1 and grow by 2% per year every year starting in year 2. Management also plans to assume that the initial capital expenditures (and therefore depreciation), additions to working capital, and continuation value remain as initially specified in the table. What is the NPV of this project under these alternative assumptions? How does the NPV change if the revenues and operating expenses grow by 6% per year rather than by 2%? d. To examine the sensitivity of this project to the discount rate, management would like to compute the NPV for different discount rates. Create a graph, with the discount rate on the x-axis and the NPV on the y-axis, for discount rates ranging from 5% to 30%. For what ranges of discount rates does the project have a positive NPV? Bauer Industries is an automobile manufacturer. Management is currently evaluating a proposal to build a plant that will manufacture lightweight trucks. Bauer plans to use a cost of capital of 12.4% to evaluate this project. Based on extensive research, it has prepared the incremental free cash flow projections shown below (in millions of dollars): Year 10 Revenues Manufacturing Expenses (other than depreciation) Marketing Expenses. Depreciation. ERIT EBIT Taxes at 35% Unlevered Net Income Depreciation Additions to Net Working Capital Capital Expenditures Continuation Value Free Cash Flow 0 - 153.5 1-9 103.3 -35.3 -9.7 - 15.4 42.9 - 15.0 27.9 +15.4 -5.9 103.3 -35.3 - 9.7 - 15.4 42.9 - 15.0 27.9 + 15.4 -5.9 + 12.6 50.0 - 153.5 37.4 a. For this base-case scenario, what is the NPV of the plant to manufacture lightweight trucks? b. Based on input from the marketing department, Bauer is uncertain about its revenue forecast. In particular, management would like to examine the sensitivity of the NPV assumptions. What is the NPV of this project if revenues the revenue are 10% higher than forecast? What is the NPV if revenues are 10% lower than forecast? c. Rather than assuming that cash flows for this project are constant, management would like to explore the sensitivity of its analysis to possible growth in revenues and operating expenses. Specifically, management would like to assume that revenues, manufacturing expenses, and marketing expenses are as given in the table for year 1 and grow by 2% per year every year starting in year 2. Management also plans to assume that the initial capital expenditures (and therefore depreciation), additions to working capital, and continuation value remain as initially specified in the table. What is the NPV of this project under these alternative assumptions? How does the NPV change if the revenues and operating expenses grow by 6% per year rather than by 2%? d. To examine the sensitivity of this project to the discount rate, management would like to compute the NPV for different discount rates. Create a graph, with the discount rate on the x-axis and the NPV on the y-axis, for discount rates ranging from 5% to 30%. For what ranges of discount rates does the project have a positive NPV?
Expert Answer:
Answer rating: 100% (QA)
a For the base case scenario the NPV is calculated as Year 0 Capital Expenditures 1535 million Cash ... View the full answer
Related Book For
Fundamentals Of Corporate Finance
ISBN: 9780135811603
5th Edition
Authors: Jonathan Berk, Peter DeMarzo, Jarrad Harford
Posted Date:
Students also viewed these accounting questions
-
Bauer Industries is an automobile manufacturer. Management is currently evaluating a proposal to build a plant that will manufacture lightweight trucks. Bauer plans to use a cost of capital of 12% to...
-
Bauer Industries is an automobile manufacturer. Management is currently evaluating a proposal to build a plant that will manufacture lightweight trucks. Bauer plans to use a cost of capital of 12% to...
-
Bauer Industries is an automobile manufacturer. Management is currently evaluating a proposal to build a plant that will manufacture lightweight trucks. Bauer plans to use a cost of capital of 12.4 %...
-
The manufactured wood beam carries a uniformly distributed load of in- tensity wo. Determine the largest safe value of wo if the maximum shear stress in the wood is limited to 300 psi. 1.0 ft Wo 4 ft...
-
Colorado Steak Company (CSC) uses a joint process to manufacture three types of beef: roasts, steaks, and ground beef. Each product can be sold at the point of separation, or it can be processed...
-
An intangible asset with an estimated useful life of 30 years was acquired on January 1, 2005, for $540,000. On January 1, 2015, a review was made of intangible assets and their expected service...
-
Water flows in a rectangular channel with a flowrate per unit width of \(q=1.5 \mathrm{~m}^{2} / \mathrm{s}\) and a depth of \(0.5 \mathrm{~m}\) at section (1). The head loss between sections (1) and...
-
A firm wants to select one new research and development project. The following table summarizes six possibilities. Considering expected return and risk, which projects are good candidates? The firm...
-
Use the chain rule to find dz dz dt z = cos(x+8y), x = 9t, dt Need Help? Read It 2+
-
You are the contracting officer for a CPFF service contract for routine and emergency maintenance of testing equipment in the amount of $1,200,000. The contractor is not required to provide any...
-
In a traditional programming language, such as C, we can write the statement a=!a, and in VHDL, we can write a concurrent statement as a <= not a after 10 ns ; (a) Draw the circuit diagram for the...
-
For year 2 0 1 3 Equity Share Capital is Rs 3 , 0 0 , 0 0 0 Preference Share Capital is 1 , 0 0 , 0 0 0 1 0 % debentures is 2 , 0 0 , 0 0 0 and Share premium is 3 0 , 0 0 0 . For year 2 0 1 4 Equity...
-
Natural State sold its furniture production component during 2 0 1 9 and the disposal of the component constituted a strategic shift. The component generated a loss from operations of $ 2 4 0 , 0 0...
-
Consider a pure exchange endowment economy where consumers are given endowments equal to (TA, JA, TB, UB) = (2, 1, 1, 2). Preferences for the consumers are identical and for i = A, B. What is the...
-
Review the scenario below. Then complete the step-by-step instructions. Now that Peta has clarified and updated the project goals, she checks in with Deanna, Carter, Gilly, and Alex to discuss their...
-
Nicks Novelties, Inc., is considering the purchase of new electronic games to place in its amusement houses. The games would cost a total of $304,000, have a fifteen-year useful life, and have a...
-
Company A7 has the following balance sheet details as of December 31, 2020: Beginning total assets - $5,000,000 Addition to total assets - $500,000 Deductions from total assets - $2,000,000 Net...
-
An investor sells a European call on a share for $4. The stock price is $47 and the strike price is $50. Under what circumstances does the investor make a profit? Under what circumstances will the...
-
You are a shareholder in a C corporation. The corporation earns $2.00 per share before taxes. Once it has paid taxes it will distribute the rest of its earnings to you as a dividend. Assume the...
-
Construct a short-term financial plan for Springfield Snowboards based on its expansion opportunity described in the Positive Cash Flow Shocks part of Section 20.1. Base the plan on the following...
-
Assume Highline Company has just paid an annual dividend of $0.96. Analysts are predicting an 11% per year growth rate in earnings over the next five years. After then, Highlines earnings are...
-
Browne Cleaning and Gardening Services commenced on 1 June 2026 when Lorne Browne contributed \($120\) 000 into a business bank account. Perhaps more thought could have been given to the business...
-
A proton, a deuteron (a hydrogen nucleus containing one proton and one neutron), and an alpha particle (a helium nucleus consisting of two protons and two neutrons) initially at rest are all...
-
Identical positively charged objects \(A, B\), and \(C\) are launched with the same initial speed from the same position above a negatively charged sheet that produces a uniform electric field. The...
Study smarter with the SolutionInn App