In: Finance
The management team of Accent Group Limited have received a proposal from the manager of Hype DC. This proposal concerns a major upgrade to Hype DC's stores to improve the customer experience. Key details relating to this proposal include:
The firm’s tax rate is 30%. The firm requires a 16% required rate of return on all potential investments.
Calculation of Net Present Value (NPV) of the project-
Year | Sales | Cost of sales | Increase in marketing cost | Depreciation | Increase in staff cost | Increase in energy cost | Recycling cost | Refurbishment | Profit before tax | Tax @30% | Profit after tax | Add back depreciation | Cash flow after tax | PV @16% | PV of Cash flow after tax |
1 | 18000000 | 8100000 | 2000000 | 4400000 | 1000000 | 500000 | 75000 | - | 1925000 | 577500 | 1347500 | 4400000 | 5747500 | 0.862069 | 4954741.38 |
2 | 18000000 | 8100000 | - | 4400000 | 1035000 | 530000 | 76875 | - | 3858125 | 1157437.5 | 2700687.5 | 4400000 | 7100687.5 | 0.7431629 | 5276967.52 |
3 | 18000000 | 8100000 | - | 4400000 | 1070000 | 560000 | 78750 | 1500000 | 2291250 | 687375 | 1603875 | 4400000 | 6003875 | 0.6406577 | 3846428.59 |
4 | 18000000 | 8100000 | - | 4400000 | 1105000 | 590000 | 80625 | - | 3724375 | 1117312.5 | 2607062.5 | 4400000 | 7007062.5 | 0.5522911 | 3869938.24 |
5 | 18000000 | 8100000 | - | 4400000 | 1140000 | 620000 | 82500 | - | 3657500 | 1097250 | 2560250 | 4400000 | 6960250 | 0.476113 | 3313865.62 |
Total | 15456250 | 10819375 | 32819375 | 21261941.3 |
NPV = PV of cash inflow - PV of cash outflow
= 21261941 - 22000000
= $ -738059
When we look after the project we can see that this project will increase employment which is good as per social concern, and also this project require recycling of shoe which is good as per environmental concern.
But when we see this project with respect to financial impact, we can see that this project has negative NPV, therefore this project should be rejected by management.
Assumption 1 - When Rate of return is 13%
With 13% rate of return the PV of cash inflow will be $22883457 and accordingly NPV would be-
= 22883457 - 22000000
= $883457
Assumption 2 - MACRS method is used for depreciation
Year | Rate of Depreciation | Depreciation |
1 | 22 | 4840000 |
2 | 35 | 7700000 |
3 | 19.96 | 4391200 |
4 | 11.52 | 2534400 |
5 | 11.52 | 2534400 |
By using MACRS method PV of cash flow will be 21534197 and accordingly NPV would be-
= 21534197 - 22000000
= $ -465803