(1) Calculate the base case IRR with the following assumptions: profits to be taxed at 36%, no...
Question:
(1) Calculate the base case IRR with the following assumptions:
profits to be taxed at 36%, no depreciation on capital equipment and intellectual property needs to be licensed in at a royalty rate of 5% of sales. Projections are to be limited to a total of 28 years which for the base case consists of 12 years R&D, 1 year to establish a production facility and 15 years of sales.
(2) Calculate the IRR if Tax is at half the base case rate and if no tax is paid. Is the investment sensitive to tax?
(3) What would be the effect on the IRR of replacing the capital equipment every 5 years at a cost of $6.6M and depreciating it at 20%/year until replaced.
(4) What would be the effect on the IRR if for the first 3 years the R&D cost an extra 25%. What would the effect on the IRR be if an extra 1 year of basic R&D was required at a cost of $3.5M. If the project is limited to a total of 28 years in all cases, which would be better – to pay an extra 25% on R&D for the first 3 years of the project or extend the R&D for 1 year.
(5) What would the IRR be for the investor if he/she was to license the project IP to a large Pharmaceutical company after all R&D, including clinical trials, was completed. Assume the investor receives a license payment of $50M the year after R&D is completed and receives 50% royalty on sales once sales commence. Assume the investor has no further costs once the license deal is in place as the Pharmaceutical company will pay all capital, production, marketing, distribution, and IP costs. Assume your investor has to pay 36% tax on all net income.
(6) Would a license agreement under the conditions listed in Question 5 be attractive to a large Pharmaceutical company? Explain your answer
(7) Is the original project plan (investor does not take the license option), sensitive to Capital, Production, Marketing, Distribution, or Patent costs or a combination of these costs? Preparation of 6-12 appropriate spreadsheets would be expected to answer this question.
(8) Overall do you believe this would be an attractive project for an investor – either with or without a license exit strategy and why?
Fundamentals of Financial Management
ISBN: 9780273713630
13th Revised edition
Authors: James van Horne, John Wachowicz