Question

In: Finance

The ACME Umbrella Company is deciding between two different umbrella factories. Both factories will cost $500,000...

The ACME Umbrella Company is deciding between two different umbrella factories. Both factories will cost $500,000 to get started. However, the cash flows for each factory will depend on whether the next five years are rainier than average or sunnier than average. Factory A will have cash flows of $130,000 per year for the next five years if the weather is sunnier than average. But if it is rainier than average the cash flows will be $150,000 per year for the next five years. Factory B will have cash flows of $100,000 per year for the next five years if it is sunnier than average, but if it is rainier than average it will have cash flows of $200,000 per year. ACME has a cost of capital of 9%. Based on this information, calculate the following:

Calculate the NPV for both factories and for both scenarios (rainy versus sunny). What is the range of NPV for each factory based on your scenario analysis?

Based on your answer to a) above, do you think ACME should use the same discount rate of 9% for each factory? Or should they use a risk-adjusted discount rate (RADR)? If so, which factory should have a higher RADR? Explain your answer with references to the background readings.

Solutions

Expert Solution

Soln : Step 1 : Consider it is as rainy weather

Factory A

Year,t 0 1 2 3 4 5
Initial cost -500000
Cash flows,C 150000.00 150000.00 150000.00 150000.00 150000.00
discount rate,d 0.09 0.09 0.09 0.09 0.09
Discount factor,f = 1/(1+d)^t 0.92 0.84 0.77 0.71 0.65
PV -500000 137614.68 126252.00 115827.52 106263.78 97489.71
NPV 83447.69

Factory B

Year,t 0 1 2 3 4 5
Initial cost -500000
Cash flows,C 200000.00 200000.00 200000.00 200000.00 200000.00
discount rate,d 0.09 0.09 0.09 0.09 0.09
Discount factor,f = 1/(1+d)^t 0.92 0.84 0.77 0.71 0.65
PV -500000 183486.24 168336.00 154436.70 141685.04 129986.28
NPV 277930.25

In case if weather is sunny :

Factory A:

Year,t 0 1 2 3 4 5
Initial cost -500000
Cash flows,C 130000.00 130000.00 130000.00 130000.00 130000.00
discount rate,d 0.09 0.09 0.09 0.09 0.09
Discount factor,f = 1/(1+d)^t 0.92 0.84 0.77 0.71 0.65
PV -500000 119266.06 109418.40 100383.85 92095.28 84491.08
NPV 5654.66

Factory B

Year,t 0 1 2 3 4 5
Initial cost -500000
Cash flows,C 100000.00 100000.00 100000.00 100000.00 100000.00
discount rate,d 0.09 0.09 0.09 0.09 0.09
Discount factor,f = 1/(1+d)^t 0.92 0.84 0.77 0.71 0.65
PV -500000 91743.12 84168.00 77218.35 70842.52 64993.14
NPV -111034.87

We can see here in case of weather is rainy than average, B would make the better project to invest in as NPV is way higher

While on other side if it gets sunny, the NPV of B has gone to a very heavy negative figure, while the A is still maintaining positive cash flows

a) As per the above, ACME should use RADR i,e, risk adjusted discount rate which means risk free rate + risk premium.

HIgher the risk , higher the risk premium and hence the RADR of the same is also gets higher. In this case it seems to be hiher RADR for factory B, as there is higher risk of lossing money in case if things go south i.e. sunny and if it is rainy , the project returns are also on very higher side.


Related Solutions

A company has three factories in different locations. The disposal values of the factories are zero....
A company has three factories in different locations. The disposal values of the factories are zero. The following information has been provided for each factory: Factory                                                   A                  B                     C                                                               £m                £m                £m Initial investment                                    40                 70                     100 Operating profit of factories before depreciation per annum: Year 1                                                    20                 20                     60 Year 2                                                    20                 20                     20 Year 3                                                    2                   20                     10 Year 4                                                    0                   37                   15 Depreciation is based on the straight-line method. The cost...
A company owns two factories A and B that produce 3 different types of appliances dishwashers,...
A company owns two factories A and B that produce 3 different types of appliances dishwashers, refrigerators and ovens. Each day factory A operates it produces 80 dishwashers, 10 refrigerators and 50 ovens at a cost of $10,000 per day. Each day factory B operates it produces 20 dishwashers, 10 refrigerators and 20 ovens at a cost of $20,000 per day. The company has to fill an order of at least 1600 dishwashers, 500 refrigerators and 1900 ovens. How many...
Q8) Acme Inc. is deciding between leasing and purchasing machinery that is necessary for its operations....
Q8) Acme Inc. is deciding between leasing and purchasing machinery that is necessary for its operations. The lease is for 10 years with an annual cost of $100,000. The purchase price is $670,000. The purchased machinery would cost $15,000 per year to maintain and last 18 years. Acme's WACC is 8%. What is the equivalent annual annuity of the purchase option? Which option should Acme choose, lease or purchase? A) -$133,075.18; Purchase B) -$52,222.22; Purchase C) -$133,075.18; Lease D) -$86,490.40;...
You are trying to choose between two different investments both of which have upfront cost of 92000$.
You are trying to choose between two different investments both of which have upfront cost of 92000$.investment G returns 157000$ in 9 years; investment H returns 277000$ in 16 years.calculate the rate of return for each of these investments.
A.) A firm is deciding between two different sewing machines. Technology A has fixed costs of...
A.) A firm is deciding between two different sewing machines. Technology A has fixed costs of $500 and average variable costs of $50 whereas Technology B has fixed costs of $250 and marginal costs of $100. The quantity of output at which the firm  is indifferent between the two technologies is ______ B.) A firm is deciding between two different sewing machines. Technology A has fixed costs of $500 and average variable costs of $50 whereas Technology B has fixed costs...
There are two factories in a small town. Both of them emit carbon dioxide into the...
There are two factories in a small town. Both of them emit carbon dioxide into the air. Factory 1 currently emits 120 tons per month, whereas factory 2 currently emits 160 tons per month. The technology of each factory is different, so their costs of reducing emissions are different as well. The tables below show the costs of reducing emissions in increments of 20 tons per month for each factory: Factory 1 Total cost of reducing emissions by 20 tons/month...
You are deciding between two mutually exclusive investments, whether to renovate or rebuild your warehouse. Both...
You are deciding between two mutually exclusive investments, whether to renovate or rebuild your warehouse. Both require the same initial investment of $4 million. Renovating will generate $3 million per year (starting at the end of the first year) in perpetuity. Rebuild will generate $2.5 million at the end of the first year and its revenues will grow at 2% per year for every year after that. Use the incremental IRR rule to correctly choose between the investments when the...
You are deciding between two mutually exclusive investment opportunities. Both require the same initial investment of...
You are deciding between two mutually exclusive investment opportunities. Both require the same initial investment of $ 10.4 million. Investment A will generate $1.99 million per year​ (starting at the end of the first​ year) in perpetuity. Investment B will generate $ 1.55 million at the end of the first​ year, and its revenues will grow at 2.2 % per year for every year after that. a. Which investment has the higher​ IRR? b. Which investment has the higher NPV...
You are deciding between two mutually exclusive investment opportunities. Both require the same initial investment of...
You are deciding between two mutually exclusive investment opportunities. Both require the same initial investment of . Investment A will generate million per year​ (starting at the end of the first​ year) in perpetuity. Investment B will generate million at the end of the first​ year, and its revenues will grow at per year for every year after that. a. Which investment has the higher IRR​? b. Which investment has the higher NPV when the cost of capital is ​?...
You are deciding between two mutually exclusive investment opportunities. Both require the same initial investment of...
You are deciding between two mutually exclusive investment opportunities. Both require the same initial investment of $10 million. Investment A will generate $2.2 million per year (starting at the end of the first year) in perpetuity. Investment B will generate $1.8 million at the end of the first year, and its revenues will grow at 3.9% per year for every year after that. Use the incremental IRR rule to correctly choose between investments A and B when the cost of...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT