Question

In: Finance

The SoCal Corp is about to begin producing and selling its prototype product. Annual cash flows...

The SoCal Corp is about to begin producing and selling its prototype product. Annual cash flows for the next five years are forecasted as:

            Year                 Cash Flow

            1                    -$40,000

            2                      -$20,000

            3                      $100,000

            4                      $400,000

            5                      $850,000

Assume annual cash flows are expected to remain at the $850,000 level after Year 5 (i.e., Year 6 and thereafter). If investors want a 40 percent rate of return on their investment, calculate the terminal value and calculate the venture’s present value.

Solutions

Expert Solution

Terminal value at the end of year 5 = Cash flow for year 6/ required rate
=$850000/40%
=$2125000
Year Cash Flow PV Factor PV Of Cash Flow
a b c=1/1.40^a d=b*c
1 $       -40,000 0.71429 $         -28,571.43
2 $       -20,000 0.51020 $         -10,204.08
3 $     1,00,000 0.36443 $           36,443.15
4 $     4,00,000 0.26031 $       1,04,123.28
5 $     8,50,000 0.18593 $       1,58,044.27
5 $   21,25,000 0.18593 $       3,95,110.67
Present value $       6,54,945.86

Related Solutions

Tausi Corporation is about to begin producing and selling its prototype product. The company’s forecasted annual...
Tausi Corporation is about to begin producing and selling its prototype product. The company’s forecasted annual cash flows for the next five years are as follows:                                 YEAR                                                                     CASH FLOW - $ 62,500 - $ 25,000 $ 125,000 $ 500,000 $ 1, 000,000 Required: Assume the annual cash flows are expected to remain at $ 1,000,000 level after Year 5 (i.e., Year 6 and thereafter). If Tausi investors want a 40 percent rate of return on their investment, calculate the...
Delta Corp. produces a single product. The cost of producing and selling a single unit of...
Delta Corp. produces a single product. The cost of producing and selling a single unit of this product at the company's normal activity level of 59,850 units per month is as follows: Direct material $71.80 Direct labor $16.65 Variable manufacturing overhead $4.65 Fixed manufacturing overhead $22.60 Variable selling and administrative expense $6.65 Fixed selling and administrative expense $17.30 Total $139.65 The normal selling price of the product is $167.60 per unit. An order has been received from an overseas customer...
Juett Company produces a single product. The cost of producing and selling a si product at...
Juett Company produces a single product. The cost of producing and selling a si product at the company's normal activity level of 70,000 units per month is as producing and selling a single unit of this Direct materials …………………………………………………………….. $29.60 Direct labor…………………………………………………………………… $5.80 Variable manufacturing overhead………………………………….. $2.50 Fixed manufacturing overhead………………………………………. $17.20 Variable selling & administrative expense……………………… $1.80 Fixed selling & administrative expense………………………….. $6.70 The normal selling price of the product is $72.90 per unit. An order has been received from...
In 10 years, a firm will have annual cash flows of $100 million. Thereafter, its cash...
In 10 years, a firm will have annual cash flows of $100 million. Thereafter, its cash flows will grow at the inflation rate of 3%. If the applicable interest rate is 8%, estimate its value if you will sell the firm in 10 years? What would this be worth today? Show your work.
Statement of Cash Flows—Indirect Method Glendive Corp. is in the process of preparing its statement of...
Statement of Cash Flows—Indirect Method Glendive Corp. is in the process of preparing its statement of cash flows for the year ended June 30, 2017. An income statement for the year and comparative balance sheets are as follows: For the Year Ended June 30, 2017 Sales revenue $550,000 Cost of goods sold 350,000     Gross profit $200,000 General and administrative expenses $55,000 Depreciation expense 75,000 Loss on sale of plant assets 5,000     Total expenses and losses $135,000 Income before interest and...
Statement of Cash Flows—Indirect Method Glendive Corp. is in the process of preparing its statement of...
Statement of Cash Flows—Indirect Method Glendive Corp. is in the process of preparing its statement of cash flows for the year ended June 30, 2017. An income statement for the year and comparative balance sheets are as follows: For the Year Ended June 30, 2017 Sales revenue $550,000 Cost of goods sold 350,000     Gross profit $200,000 General and administrative expenses $55,000 Depreciation expense 75,000 Loss on sale of plant assets 5,000     Total expenses and losses $135,000 Income before interest and...
Statement of Cash Flows—Indirect Method Glendive Corp. is in the process of preparing its statement of...
Statement of Cash Flows—Indirect Method Glendive Corp. is in the process of preparing its statement of cash flows for the year ended June 30, 2017. An income statement for the year and comparative balance sheets are as follows: For the Year Ended June 30, 2017 Sales revenue $550,000 Cost of goods sold 350,000     Gross profit $200,000 General and administrative expenses $55,000 Depreciation expense 75,000 Loss on sale of plant assets 5,000     Total expenses and losses $135,000 Income before interest and...
An investment is expected to generate annual cash flows forever. The first annual cash flow is...
An investment is expected to generate annual cash flows forever. The first annual cash flow is expected in 1 year and all subsequent annual cash flows are expected to grow at a constant rate annually. We know that the cash flow expected in 3 years from today is expected to be $9,000 and the cash flow expected in 7 years from today is expected to be $10,000. What is the cash flow expected to be in 5 years from today?
An investment is expected to generate annual cash flows forever. The first annual cash flow is...
An investment is expected to generate annual cash flows forever. The first annual cash flow is expected in 1 year and all subsequent annual cash flows are expected to grow at a constant rate annually. We know that the cash flow expected in 2 year(s) from today is expected to be 1,860 dollars and the cash flow expected in 8 years from today is expected to be 3,140 dollars. What is the cash flow expected to be in 5 years...
Solo Corp. is evaluating a project with the following cash flows:
Solo Corp. is evaluating a project with the following cash flows: Year Cash Flow 0 –$ 28,500 1 10,700 2 13,400 3 15,300 4 12,400 5 – 8,900 The company uses a discount rate of 11 percent and a reinvestment rate of 8 percent on all of its projects. Calculate the MIRR of the project using the discounting approach. (Do not round intermediate calculations. Enter your answer as a percent rounded to 2 decimal places, e.g., 32.16.) Calculate the MIRR...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT