Question
In: Finance
(NPV with varying required rates of return) Gubanich Sportswear is considering building a new factory to...
(NPV with varying required rates of return) Gubanich Sportswear is considering building a new factory to produce aluminum baseball bats. This project would require an initial cash outlay of $4,000,000 and would generate annual free cash inflows of $1,000,000 per year for 7 years. Calculate the project's NPV given:
a. A required rate of return of 9 percent
b. A required rate of return of 11 percent
c. A required rate of return of 15 percent
d. A required rate of return of 16 percent
Solutions
Expert Solution
NPV = 
Rt / ( 1 +
i)t , t varies from 1 to n
where
Rt = Cash flow netted (Inflow - Outflow) during the period "t"
i = Discount rate
t = number of periods
Hence, we can use the above formula to construct following table:
| Case A | ||||||||
| Discount Rate (r) | 9% | |||||||
| years | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| Cash-Outflows | 40,00,000 | |||||||
| Cash-Inflows | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | |
| Net Cashflows (Inflow - Outflow) | -40,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 |
|
Discounted Cashflow = Net CF / (1+r)^years |
-40,00,000 | 9,17,431 | 8,41,680 | 7,72,183 | 7,08,425 | 6,49,931 | 5,96,267 | 5,47,034 |
| NPV = sum of all discounted CF | 10,32,953 |
| Case B | ||||||||
| Discount Rate (r) | 11% | |||||||
| years | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| Cash-Outflows | 40,00,000 | |||||||
| Cash-Inflows | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | |
| Net Cashflows (Inflow - Outflow) | -40,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 |
|
Discounted Cashflow = Net CF / (1+r)^years |
-40,00,000 | 9,00,901 | 8,11,622 | 7,31,191 | 6,58,731 | 5,93,451 | 5,34,641 | 4,81,658 |
| NPV = sum of all discounted CF | 7,12,196 |
| Case C |
| Discount Rate (r) | 15% | |||||||
| years | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| Cash-Outflows | 40,00,000 | |||||||
| Cash-Inflows | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | |
| Net Cashflows (Inflow - Outflow) | -40,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 |
|
Discounted Cashflow = Net CF / (1+r)^years |
-40,00,000 | 8,69,565 | 7,56,144 | 6,57,516 | 5,71,753 | 4,97,177 | 4,32,328 | 3,75,937 |
| NPV = sum of all discounted CF | 1,60,420 |
| Case D | ||||||||
| Discount Rate (r) | 16% | |||||||
| years | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 |
| Cash-Outflows | 40,00,000 | |||||||
| Cash-Inflows | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | |
| Net Cashflows (Inflow - Outflow) | -40,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 | 10,00,000 |
|
Discounted Cashflow = Net CF / (1+r)^years |
-40,00,000 | 8,62,069 | 7,43,163 | 6,40,658 | 5,52,291 | 4,76,113 | 4,10,442 | 3,53,830 |
| NPV = sum of all discounted CF | 38,565 |
jeff jeffy answered 6 months agoRelated Solutions
(NPV with varying required rates of return) Gubanich Sportswear is considering building a new factory to...
(NPV with varying required rates of return) Gubanich Sportswear
is considering building a new factory to produce aluminum baseball
bats. This project would require an initial cash outlay of
$4,000,000 and would generate annual free cash inflows of
$1,100,000 per year for 8 years. Calculate the project's NPV
given:
a. A required rate of return of 9 percent
b. A required rate of return of 11 percent
c. A required rate of return of 15 percent
d. A required rate...
(NPV with varying required rates of return) Gubanich Sportswear is considering building a new factory to...
(NPV with varying required rates of return) Gubanich
Sportswear is considering building a new factory to produce
aluminum baseball bats. This project would require an initial cash
outlay of 4,000,000 and would generate annual free cash inflows of
1,200,000 per year for 7 years. Calculate the project's NPV
given:
a. A required rate of return of 9 percent
b. A required rate of return of 11 percent
c. A required rate of return of 15 percent
d. A required rate...
(NPV with varying required rates of return) Gubanich Sportswear is considering building a new factory to...
(NPV with varying required rates of return) Gubanich
Sportswear is considering building a new factory to produce
aluminum baseball bats. This project would require an initial cash
outlay of $6,000,000 and would generate annual free cash inflows
of $1,000,000 per year for 6 years. Calculate the project's NPV
given:
a. A required rate of return of 9 percent
_____
b. A required rate of return of 11 percent
____
c. A required rate of return of 14 percent
______
d....
(NPV with varying required rates of return) Gubanich Sportswear is considering building a new factory to...
(NPV with varying required rates of return) Gubanich
Sportswear is considering building a new factory to produce
aluminum baseball bats. This project would require an initial cash
outlay of $4,000,000 and would generate annual free cash inflows
of $1,200,000 per year for 8 years. Calculate the project's NPV
given: a. A required rate of return of 8 percent b. A required
rate of return of 11 percent c. A required rate of return of 15
percent d. A required rate...
Gubanich Sportswear is considering building a new factory to produce aluminum baseball bats. This project would...
Gubanich Sportswear is considering building a new factory to
produce aluminum baseball bats. This project would require an
initial cash outlay of $5,000,000 and would generate annual free
cash inflows of $1,100,000 per year for 6 years. Calculate the
project's NPV given:
a. A required rate of return of 9 percent
b. A required rate of return of 11 percent
c. A required rate of return of 13 percent
d. A required rate of return of 18 percent
Gubanich Sportswear is considering building a new factory to produce aluminum baseball bats. This project would...
Gubanich Sportswear is considering building a new factory to
produce aluminum baseball bats. This project would require an
initial cash outlay of $5,000,000 and would generate annual free
cash inflows of $1,100,000 per year for 7 years. Calculate the
project's NPV given
needs 7%
needs 8%
needs 13%
needs 10%
percentages need to be calculated with problem..
(NPV with varying required rates of return) Big Steve's, a maker of swizzle sticks, is considering...
(NPV with varying required rates of return) Big Steve's, a
maker of swizzle sticks, is considering the purchase of a new
plastic stamping machine. This investment requires an initial
outlay of $130,000 and will generate free cash inflows of $ 18,000
per year for 12 years.
a. If the required rate of return is 7 percent, what is the
project's NPV?
b. If the required rate of return is 20 percent, what is the
project's NPV?
c. Would the project...
(NPV with varying required rates of return) Big Steve's, a maker of swizzle sticks, is considering...
(NPV with varying required rates of return) Big Steve's, a
maker of swizzle sticks, is considering the purchase of a new
plastic stamping machine. This investment requires an initial
outlay of $150,000 and will generate free cash inflows of $ 18,500
per year for 13 years.
a. If the required rate of return is 5 percent, what is the
project's NPV?
b. If the required rate of return is 16 percent, what is the
project's NPV?
c. Would the project...
(NPV with varying required rates of return) Big Steve's, a maker of swizzle sticks, is considering...
(NPV with varying required rates of return) Big Steve's, a
maker of swizzle sticks, is considering the purchase of a new
plastic stamping machine. This investment requires an initial
outlay of $100,000 and will generate free cash inflows of $18,000
per year for 15 years.
a. If the required rate of return is 5 percent, what is the
project's NPV?
b. If the required rate of return is 20 percent, what is the
project's NPV?
c. Would the project be...
1) Dowling Sportswear is considering building a new factory to produce aluminum baseball bats. This project...
1) Dowling Sportswear is considering building a new factory to
produce aluminum baseball bats. This project would require an
initial cash outlay of 5,500,000 and would generate annual net cash
inflows of $1,200,000 per year for 6 years. Calculate the project's
NPV using a discount rate of 8 percent. If the discount rate is 8
percent, then the project's NPV is?
2 Big Steve's, makers of swizzle sticks, is considering the
purchase of a new plastic stamping machine. This investment...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- In 1941, President Roosevelt spoke about the “four freedoms.” For many in the country, however, these...
- Your friend is looking for investors in a risky business venture. To convince you to participate,...
- Suppose you observe the following situation: State of Economy Probability of State Return if State Occurs...
- Merger Analysis TransWorld Communications Inc., a large telecommunications company, is evaluating the possible acquisition of Georgia...
- Journal Entries and Trial Balance Elite Realty acts as an agent in buying, selling, renting, and...
- In racket Assume that the elements of a list are indexed starting with 1. Write a...
- Describe System Development Life Cycle (SDLC) and how it is used.
ADVERTISEMENT