Case One (22 pts) Ferengi, Inc. is subject to an applicable corporate tax rate of 21...

Case One (22 pts) Ferengi, Inc. is subject to an applicable corporate tax rate of 21 percent, and the weighted average cost of capital (WACC) of 12.5 percent. There is no specific time constraint on investment project payback requirements.

Q1: Ferengi is currently contemplating two capital investment plans. Plan A: the upgrade of an information system with an installed cost of $2,400,000. The upgrade system will be depreciated straight-line to zero over the project’s five-year life, at the end of which the system will be worth $400,000 at the market. The system upgrade will not affect sales, but will save the firm $700,000 per year in pretax operating costs; and the upgrade will increase the working efficiency and reduce the net working capital expenditure by $300,000 at the beginning year.

What is the NPV of Plan A? What is the IRR of Plan A? Should Ferengi accept or reject Plan A?

Q2: Instead of Plan A, Ferengi can alternatively choose Plan B: allocate the $2,400,000 capital budget to develop a new product line. The new product line will be depreciated straight-line to zero over the project’s ten-year life, at the end of which the system will be worth $100,000. The new product line will not only add the firm $830,000 per year in sales, but also add $200,000 per year in pretax operating costs; and the new project line requires an initial investment in net working capital of $300,000 at the beginning year.

What would be the NPV of Plan B? What would be the IRR of Plan B? If these two plans are mutually exclusive, shall Ferengi finally choose Plan A or B?

Solutions

Expert Solution

Project Cash flows :

year 0 = installed cost - reduction in working capital

Years 1 to 4 = (Increase in EBIT - taxes + depreciation)

Year 5 = (Increase in EBIT - taxes + depreciation) + after tax salvage value - reversal of working capital

NPV is calculated using NPV function in Excel = $236,778

IRR is calculated using IRR function in Excel = 16.98%

Project Cash flows :

year 0 = installed cost + increase in working capital

Years 1 to 9 = (Increase in EBIT - taxes + depreciation)

Year 10 = (Increase in EBIT - taxes + depreciation) + after tax salvage value + return of working capital

NPV is calculated using NPV function in Excel = $751,229

IRR is calculated using IRR function in Excel = 19.51%

Project B should be chosen as it has a higher NPV and IRR

jeff jeffy answered 6 months ago

Next > < Previous

Related Solutions

Fucciani Fashions, Inc., is in the formal wear clothing industry. The corporate tax rate is 21...

Fucciani Fashions, Inc., is in the formal wear clothing industry. The corporate tax rate is 21 percent. The CEO has proposed a new venture. The project requires an initial outlay of $785,000 and is expected to result in a $93,000 cash inflow at the end of the first year. The project will be financed at the company’s target debt-equity ratio. Annual cash flows from the project will grow at a constant rate of 5 percent until the end of the...

Smart Stack Inc. is in the book shelf manufacturing business. The corporate tax rate is 21...

Smart Stack Inc. is in the book shelf manufacturing business. The corporate tax rate is 21 percent. The VP of R&D has proposed a new venture. The project requires an initial outlay of $785,000 and is expected to result in a $93,000 cash inflow at the end of the first year. The project will be financed at the company’s target debt-equity ratio. Annual cash flows from the project will grow at a constant rate of 5 percent until the end...

Assumptions: Use a flat corporate tax rate of 21% for all problems. Assume a tax rate...

Assumptions: Use a flat corporate tax rate of 21% for all problems. Assume a tax rate of 15% for all dividends and capital gains. Assume there is no Alternative Minimum Tax for these problems. Assume that all entities are US domestic corporations, taxed under Subchapter C of the IRC unless otherwise noted. the internal revenue code. Question: 35 Points Bob, Hazel, John and Howard own the Hawke Corporation. During 2018 it had the following taxable income. Gross Receipts 200,000 Operating...

Consider a company subject to a corporate tax rate of 0.5. If the company has a...

Consider a company subject to a corporate tax rate of 0.5. If the company has a debt ratio of 0.6, and an unleveraged beta of 0.5, what is the company's leveraged beta?

The new tax law changes corporate tax rate to a lower 21%, it also changes some...

The new tax law changes corporate tax rate to a lower 21%, it also changes some thresholds of the “pass-through” entities. For example, business owners may deduct 20% of their QBI (qualified business income). Explain why partnerships and S corporations are considered “pass-through” entities and present an example of how the pass-through works.

What impact would there be if the government raised the corporate tax rate from 21% to...

What impact would there be if the government raised the corporate tax rate from 21% to 28% on the Return on Common Equity (ROCE) for a firm with a net income of 208,000, preferred dividends of 12% of net income, beginning of year common equity of 1.2M and end of year common equity of 1.25M? Once you determine the ROCE, explain whether you believe raising or not raising taxes would be beneficial.

Consider a company subject to a corporate tax rate of 0.4. Ifthe company has a...

Consider a company subject to a corporate tax rate of 0.4. If the company has a debt ratio of 0.7, and an unleveraged beta of 0.7, what is the company's leveraged beta?

Use the following information for ABC Inc. the answer the following questions (the applicable tax rate...

Use the following information for ABC Inc. the answer the following questions (the applicable tax rate is 34%): 2017 2018 Sales 23,146,000 25,872,000 Depreciation 3,322,000 3,472,000 Cost of Goods Sold 7,958,000 9,414,000 Other Expenses 1,892,000 1,648,000 Interest 1,552,000 1,852,000 Cash 12,134,000 12,932,000 Accounts Receivable 16,068,000 18,854,000 Short-term Notes Payable 3,422,000 2,294,000 Long-term Debt 40,640,000 49,392,000 Net Fixed Assets 101,776,000 108,546,000 Accounts Payable 8,768,000 9,288,000 Inventory 28,566,000 30,576,000 Dividends 2,822,000 3,236,000 Draw up a statement of comprehensive income and statement of...

What is the subject of Corporate Tax? Who has to pay corporate tax? Please provide detailed...

What is the subject of Corporate Tax? Who has to pay corporate tax? Please provide detailed information.

An all-equity firm is subject to a 30% corporate tax rate. Its total market value is...

An all-equity firm is subject to a 30% corporate tax rate. Its total market value is initially $3,500,000. There are 175000 shares outstanding. It announces that it will issue $1 million of bonds at 10% interest and uses the proceeds to buy back common stock (Assume no change in costs of financial distress) a. what will happen to the market value of equity at the announcement of the share repurchase? b. How many shares can the firm buy back with...

Subjects