Question: You are valuing a four year project. The initial capital expenditure (capex) is $125 million. You have a risk free agreement to sell the PP&E

You are valuing a four year project. The initial capital expenditure (capex) is $125 million. You have a risk free agreement to sell the PP&E four years from now for $80 million. The relevant corporate tax rate is 30%, the cost of equity capital is 25%, and the WACC is 17%. Assume that net operating working capital needs are 30% of revenue and that you recoup your NOWC three months after you sell the equipment. Assume that we recognize operating cash flows in the middle of the year. The risk free rate is 4.5%. Based on the projections below, what is value of this project?

(in $ millions) Year 1 Year 2 Year 3 Year 4 (in $ millions) Revenue 60.0 110.0 150.0 120.0 COGS (10.0) (25.0) (38.0) (30.0) a) -4.068 Gross Margin 50.0 85.0 112.0 90.0 SG&A (25.0) (40.0) (55.0) (40.0) b) 5.995 EBITDA 25.0 45.0 57.0 50.0 Depreciation (10.0) (10.0) (10.0) (10.0) c) 3.324 EBIT 15.0 35.0 47.0 40.0 Interest Expense (5.0) (5.0) (5.0) (5.0) d) -22.057 EBT 10.0 30.0 42.0 35.0 Taxes (3.0) (9.0) (12.6) (10.5) Net Income 7.0 21.0 29.4 24.5 Additional Capex 20 15 0 0

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock

To calculate the value of the project we need to determine the net operating cash flows OCF for each ... View full answer

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!

Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...

The wavelength of the laser is 5 3 0 nm . How many intensity maxima can be seen on the shaders placed behind the grating, when the grating has 3 4 0 slits per millimeter.

Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...

3) You are valuing a four year project. The initial capital expenditure (capex) is $125 million. You have a risk free agreement to sell the PP\&E four years from now for $80 million. The relevant...

3) You are valuing a four year project. The initial capital expenditure (capex) is $140 million. You have a risk free agreement to sell the PP\&E four years from now for $95 million. The relevant...

For this assignment, you will read the Electrolux and GE Appliances case study, which offers an analysis of the Electrolux?s valuation process during its acquisition of GE Appliances in August of...

Please see the snap photo below for further instructions 1. Read the Electrolux and GE Appliance". 3. Answer the following questions. ___-____-- \L _ ' Case Questions You are leading the valuation...

Please see the snap photo below for further instructions 1. Read the Electrolux and GE Appliance\". 3. Answer the following questions. ___-____-- \\L _ ' Case Questions You are leading the valuation...

**Please see the snap photo below for further instructions. thank you and be safe** 1. Read the Electrolux and GE Appliance". 3. Answer the following questions. ___-____-- \L _ ' Case Questions You...

You have just been hired by Internal Business Machines Corporation (IBM) in their capital budgeting division. Your first assignment is to determine the free cash flows and NPV of a proposed new type...

The project plan gets revised and you now have a new baseline budget given to you (Tab: Revised Budget) go to this worksheet and complete all the entries the EVM tables given for each update. Then,...

a force 4 5 0 N is applied to a small piston of area 5 0 cm ^ 2 on a hydraulic jack. the hydraulic jack is required to lift a load 1 8 9 3 . 2 N . Calculate the area of the larger piston using...

Presented below is an amortization schedule related to Spangler Companys 5-year, $100,000 bond with a 7% interest rate and a 5% yield, purchased on December 31, 2019, for $108,660. The following...

The nozzle shown rotates with constant angular speed about a fixed horizontal axis through point O. Because of the change in diameter by a factor of 2, the water speed relative to the nozzle at A is...

Does your company use transfer pricing to charge divisions for the cost of the products they consume? Are these prices set equal to the opportunity cost of the product? Why or why not? Can you think...

Compare the performance of the forward, backward, and central difference methods for estimating the derivative of y(x) = e x sin(3x). Use 101 points from x = 0 to x = 4. Use a random additive error...

At the instant under consideration, the hydraulic cylinder AB has a length L = 0.75 m, and this length is momentarily increasing at a constant rate of 0.2 m /s. If v A = 0.6 m /s and = 35, determine...

A firm has total assets of $ 1 0 0 and total debt of $ 2 5 . Equity is $ 7 5 . Debt - equity ratio is 3 . Debt ratios is 2 5 % . Equity ratio is 7 5 % .

Assuming that fundamental investors ultimately set a companys share price, name two reasons why you could still expect the price to show significant volatility.

Explain the conservation of value principle. What decisions might it affect?

In year 0, SmoothCo has $50 million in cash and $50 million in inventory, financed by $100 million in equity. In year 1, the company records $100 million in revenue, $80 million in operating costs,...

A $30,000 loan at 6.7% compounded annually requires monthly payments of $450. a. Calculate the interest component of Payment 29. b. Calculate the principal component of Payment 65. c. Calculate the...

Cloverdale Nurseries obtained a $60,000 loan at 7.5% compounded monthly to build an additional greenhouse. Monthly payments were calculated to amortize the loan over six years. Construct a partial...

Will a loans balance midway through its amortization period be (pick one): (i) More than (ii) Less than or (iii) Equal to half of the original principal? Explain.