You are a manager at Percolated Fiber, which is considering expanding its operations in synthetic fiber...

Transcribed Image Text:

You are a manager at Percolated Fiber, which is considering expanding its operations in synthetic fiber manufacturing. Your boss comes into your office, drops a consultant's report on your desk, and complains, "We owe these consultants $1.5 million for this report, and I am not sure their analysis makes sense. Before we spend the $15 million on new equipment needed for this project, look it over and give me your opinion." You open the report and find the following estimates (in millions of dollars): All of the estimates in the report seem correct. You note that the consultants used straight-line depreciation for the new equipment that will be purchased today (year 0), which is what the accounting department recommended. The report concludes that because the project will increase earnings by $5.775 million per year for 10 years, the project is worth $57.75 million. You think back to your halcyon days in finance class and realize there is more work to be done! First, you note that the consultants have not factored in the fact that the project will require $8 million in working capital upfront (year 0), which will be fully recovered in year 10. Next, you see they have attributed $1.2 million of selling, general and administrative expenses to the project, but you know that $0.6 million of this amount is overhead that will be incurred even if the project is not accepted. Finally, you know that accounting earnings are not the right thing to focus on! a. Given the available information, what are the free cash flows in years 0 through 10 that should be used to evaluate the proposed project? b. If the cost of capital for this project is 12%, what is your estimate of the value of the new project? Data table a. Given the available information, what are the free cash flows in years 0 through 10 that should be used to evaluate the proposed project? The free cash flow for year 0 is $ million. (Round to three decimal places and e The free cash flows for years 1 to 9 is $ million. (Round to three decimal places The free cash flow for year 10 is $ million. (Round to three decimal places and b. If the cost of capital for this project is 12%, what is your estimate of the value of The value of the new project is $ million. (Round to three decimal places.) (Click on the following icon in order to copy its contents into a spreadsheet.) Project Year 1 2 9 10 Sales revenue - Cost of goods sold 26.000 26.000 15.600 15.600 26.000 26.000 15.600 15.600 = Gross profit 10.400 10.400 10.400 10.400 - General, sales, and administrative expenses 1.200 1.200 1.200 1.200 - Depreciation 1.500 1.500 1.500 1.500 = Net operating income 7.700 7.700 7.700 7.700 - Income tax 1.925 1.925 1.925 1.925 = Net Income 5.775 5.775 5.775 5.775 You are a manager at Percolated Fiber, which is considering expanding its operations in synthetic fiber manufacturing. Your boss comes into your office, drops a consultant's report on your desk, and complains, "We owe these consultants $1.5 million for this report, and I am not sure their analysis makes sense. Before we spend the $15 million on new equipment needed for this project, look it over and give me your opinion." You open the report and find the following estimates (in millions of dollars): All of the estimates in the report seem correct. You note that the consultants used straight-line depreciation for the new equipment that will be purchased today (year 0), which is what the accounting department recommended. The report concludes that because the project will increase earnings by $5.775 million per year for 10 years, the project is worth $57.75 million. You think back to your halcyon days in finance class and realize there is more work to be done! First, you note that the consultants have not factored in the fact that the project will require $8 million in working capital upfront (year 0), which will be fully recovered in year 10. Next, you see they have attributed $1.2 million of selling, general and administrative expenses to the project, but you know that $0.6 million of this amount is overhead that will be incurred even if the project is not accepted. Finally, you know that accounting earnings are not the right thing to focus on! a. Given the available information, what are the free cash flows in years 0 through 10 that should be used to evaluate the proposed project? b. If the cost of capital for this project is 12%, what is your estimate of the value of the new project? Data table a. Given the available information, what are the free cash flows in years 0 through 10 that should be used to evaluate the proposed project? The free cash flow for year 0 is $ million. (Round to three decimal places and e The free cash flows for years 1 to 9 is $ million. (Round to three decimal places The free cash flow for year 10 is $ million. (Round to three decimal places and b. If the cost of capital for this project is 12%, what is your estimate of the value of The value of the new project is $ million. (Round to three decimal places.) (Click on the following icon in order to copy its contents into a spreadsheet.) Project Year 1 2 9 10 Sales revenue - Cost of goods sold 26.000 26.000 15.600 15.600 26.000 26.000 15.600 15.600 = Gross profit 10.400 10.400 10.400 10.400 - General, sales, and administrative expenses 1.200 1.200 1.200 1.200 - Depreciation 1.500 1.500 1.500 1.500 = Net operating income 7.700 7.700 7.700 7.700 - Income tax 1.925 1.925 1.925 1.925 = Net Income 5.775 5.775 5.775 5.775