Use the following cash flows (in K billions) for the questions that follow: +use a 10%...

 

Transcribed Image Text:

Use the following cash flows (in K billions) for the questions that follow: +use a 10% discount rate Year 0 Year 1-10 Investment -15 Sales 37.5 Variable Costs 30 Fixed Costs Depreciation Pretax profit 3 1.5 3 Таx@50% 1.5 Profit after tax 1.5 Operating cash flow Net Cash Flow 3 -15 3 a. What is the NPV of the electric scooter project under the following scenario? Market size Market share Unit price Unit variable cost 1.1 million 0.1 K400,000 K360,000 Fixed cost K2 billion b. Given that the manufacturing and marketing departments have come up with the market estimates below: Expected 1.0 million Pessimistic Optimistic 1.2 million Market size 0.8 million Market share Unit price Unit variable 0.04 0.1 0.16 кзо0,000 к375,000 K400,000 K275, 000 K350,000 K300,000 cost Fixed cost K5 billion кз bilion K1 billion Conduct a scenario analysis Construct a tornado diagram to depict your results I. I. II. Interpret your results Use the following cash flows (in K billions) for the questions that follow: +use a 10% discount rate Year 0 Year 1-10 Investment -15 Sales 37.5 Variable Costs 30 Fixed Costs Depreciation Pretax profit 3 1.5 3 Таx@50% 1.5 Profit after tax 1.5 Operating cash flow Net Cash Flow 3 -15 3 a. What is the NPV of the electric scooter project under the following scenario? Market size Market share Unit price Unit variable cost 1.1 million 0.1 K400,000 K360,000 Fixed cost K2 billion b. Given that the manufacturing and marketing departments have come up with the market estimates below: Expected 1.0 million Pessimistic Optimistic 1.2 million Market size 0.8 million Market share Unit price Unit variable 0.04 0.1 0.16 кзо0,000 к375,000 K400,000 K275, 000 K350,000 K300,000 cost Fixed cost K5 billion кз bilion K1 billion Conduct a scenario analysis Construct a tornado diagram to depict your results I. I. II. Interpret your results

Answer rating: 100% (QA)

Solution It is the present value of the future cash flows brought down ... View the full answer