Question

In: Finance

Create a PowerPoint Presentation that includes a capital budget analysis, an interpretation of the analysis, and...

Create a PowerPoint Presentation that includes a capital budget analysis, an interpretation of the analysis, and your recommended strategy for the Deluxe Corporation.

Deluxe Corporation is a large chain of retail stores operating in the USA. It sells top-of the- range, expensive clothes to a wealthy clientele throughout the country. Currently, Deluxe only operates in the USA. Its current market capitalization is $760 million and the current market value of debt is $350 million.

At last month’s management meeting the marketing director explained that sales volume had increased slightly in the previous year, largely due to heavy discounting in most of its stores. The finance director expressed concern that such a strategy might damage the image of the company and reduce profits over the longer term.

An alternative strategy to increase sales volume has recently been proposed by the marketing department. This would involve introducing a new range of clothing specifically aimed at the middle-income market. The new range of clothing would be expected to be attractive to consumers in Canada and Europe.

Assume your represent the financial management of Deluxe and have been asked to evaluate the marketing department’s proposal to introduce a new range of clothing. An initial investigation into the potential markets has been undertaken by a firm of consultants at a cost of $100,000 but this amount has not yet been paid. It is intended to settle the amount due in three months’ time. With the help of a small multi-department team of staff you have estimated the following cash flows for the proposed project:

• The initial investment required would be $46 million: This comprises $30 million for fixed assets and $16 million for net current assets (working capital).

• For accounting purposes, fixed assets are depreciated on a straight line basis over three (3) years after allowing for a residual value of 10%.

• The value of net current assets at the end of the evaluation period can be assumed to be the same as at the start of the period.

• Earnings before taxes are forecast to be $14 million in 2018, $17million in 2019 and $22 million in 2020.

The following information is also relevant:

The proposed project is to be evaluated over a three-year time horizon. The firm uses Net Present Value and Internal Rate of Return methods to evaluate projects.

Deluxe usually evaluates its investments using an after-tax discount rate of 8%. The proposed project is considered to be riskier than average and so a risk-adjusted rate of 9% will be used for this project.

Corporate tax is 25%.

Ignore inflation.

Prepare a Sensitivity Risk Analysis with the following variables: Earnings Before Taxes, Project Discount Rate, and Tax Rate. Your margins of variance are plus/ minus 10%, 20%, 30%.

Your Sensitivity work should include a graph analysis.

***What would you recommend provide capital budget analysis, risk analysis, SWOT analysis, as part of your evaluation.***

Solutions

Expert Solution

Solution :-

Current Situation 2016 2017 2018 2018
Initial Fixed Capital -30000000.00
Initial NWC -16000000
EBIT 14000000.00 17000000.00 22000000.00
Less :- Interest 0.00 0.00 0.00
EBT 14000000.00 17000000.00 22000000.00
Less :- Tax@25% 3500000.00 4250000.00 5500000.00
EAT 10500000.00 12750000.00 16500000.00
ADD :- Dep 9000000.00 9000000.00 9000000.00
CFAT 19500000.00 21750000.00 25500000.00
Salvage Value 3000000
Less:- Tax@25% 750000
Salvage Value After Tax 2250000
NOWC Taken Back 16000000.00
Total CFAT -46000000 19500000 21750000 25500000 18250000
PVF@9% 1 0.917431193 0.84167999 0.77218348 0.772183
PV -46000000 17889908.26 18306539.9 19690678.74 14092339.8
Therefore NPV 23979466.6
IRR 32.62%
Year Cash Flows PVF@30% PV PVF@40% PV
0 -4,60,00,000.00                        1.00 -4,60,00,000.00                         1.00 -4,60,00,000.00
1     1,95,00,000.00                        0.77     1,50,00,000.00                         0.71     1,39,28,571.43
2     2,17,50,000.00                        0.59     1,28,69,822.49                         0.51     1,10,96,938.78
3     2,55,00,000.00                        0.46     1,16,06,736.46                         0.36        92,93,002.92
4     1,82,50,000.00                        0.46        83,06,779.50                         0.36        66,50,865.75
NPV        17,83,338.44      -50,30,621.13
IRR 30+ 1783338.44/6813960 *10 32.61718361
Sensitivity Analysis
NPV value with 10%, 20%, 30% plus/minus change in EBT, Discount rate and tax rate
10% -10% 20% -20% 30% -30%
EBT 11,92,90,022.85 11,26,68,927.88 12,26,00,570.33    10,93,58,380.39 125,911,117,82     10,60,47,832.91
Discount rate 11,47,11,167.81 11,72,85,354.71 11,34,79,016.71    11,86,30,289.98 11,22,81,671.72     12,00,15,838.08
Tax rate 11,87,90,133.12 12,12,41,543.04 11,75,64,428.16    12,24,67,248.00 11,63,38,723.20     12,36,92,952.96
IRR value with 10%, 20%, 30% plus/minus change in EBT and tax rate
10% -10% 20% -20% 30% -30%
EBT 35% 29% 38% 26% 41% 23%
Tax rate 31% 33% 30% 35% 29% 36%
There is not a sufficient time brother It is not possible to make a power point presentation in this time



Related Solutions

Create a presentation that includes a capital budget analysis, an interpretation of the analysis, and your...
Create a presentation that includes a capital budget analysis, an interpretation of the analysis, and your recommended strategy for the Deluxe Corporation. Deluxe Corporation is a large chain of retail stores operating in the USA. It sells top-of the- range, expensive clothes to a wealthy clientele throughout the country. Currently, Deluxe only operates in the USA. Its current market capitalization is $760 million and the current market value of debt is $350 million. At last month’s management meeting the marketing...
Find a video of a business presentation that includes a PowerPoint presentation on YouTube and analyze...
Find a video of a business presentation that includes a PowerPoint presentation on YouTube and analyze the presentation delivery using information from the textbook.
A capital budget analysis, an interpretation of the analysis and your recommended strategy for the Deluxe...
A capital budget analysis, an interpretation of the analysis and your recommended strategy for the Deluxe Corporation. Deluxe Corporation is a large chain of retail stores operating in the USA. It sells top-of the-range, expensive clothes to a wealthy clientele throughout the country. Currently, Deluxe only operates in the USA. Its current market capitalization is $760 million and the current market value of debt is $350 million. At last month’s management meeting the marketing director explained that sales volume had...
Create a presuasive sales (iphone) presentation on PowerPoint.
Create a presuasive sales (iphone) presentation on PowerPoint.
For this assignment, create a presentation in PowerPoint, or other presentation software, that discusses the following:...
For this assignment, create a presentation in PowerPoint, or other presentation software, that discusses the following: A family member asks what kind of printer they should get for their home system. In a presentation, go over the different options they may have and how it would work for them. What questions should you ask them so you can formulate an adequate answer? Don't forget online options (cloud printing) for the answers you give. Also, give a best guess at cost...
For this task you will write a persuasive letter, create a PowerPoint presentation, or create a...
For this task you will write a persuasive letter, create a PowerPoint presentation, or create a video presentation to respond to a scenario. Scenario You just got hired as an economic advisor to the President of the United States. You have a difficult task ahead of you. Currently the country is stuck in a crippling recession. The unemployment rate has risen to 8%, and your predecessor made the unwise decision of printing more money to solve the problem. Now, along...
Create a powerpoint presentation on Learning Together and managing group conflict.
Create a powerpoint presentation on Learning Together and managing group conflict.
Create a 15 slide PowerPoint presentation of the pediatric condition you selected. Ensure that your presentation...
Create a 15 slide PowerPoint presentation of the pediatric condition you selected. Ensure that your presentation addresses: Developmental dysplasia of the hip Description and etiology  of the condition Epidemiology for the condition Pathophysiology Clinical Manifestation Diagnostic evaluation Therapeutic Management: Be sure to address medication as well as surgical and non-surgical management if applicable Care Management to include nursing intervention The presentation should have a title slide and a reference slide. They are not included in the slide count.
Create a 15 slide PowerPoint presentation of the pediatric condition you selected. Ensure that your presentation...
Create a 15 slide PowerPoint presentation of the pediatric condition you selected. Ensure that your presentation addresses: Description and etiology  of the condition Epidemiology for the condition Pathophysiology Clinical Manifestation Diagnostic evaluation Therapeutic Management: Be sure to address medication as well as surgical and non-surgical management if applicable Care Management to include nursing intervention The presentation should have a title slide and a reference slide. They are not included in the slide count. Choose a Pediatric Condition and Create a 15...
Select one complementary medicine modality and develop a PowerPoint presentation for it. In your PowerPoint presentation,...
Select one complementary medicine modality and develop a PowerPoint presentation for it. In your PowerPoint presentation, you will present the following: Define and describe the type of complementary modality you have selected and Explain the rationale for your modality choice. What is this modality used for? and give a description of its benefits, and a description of its contraindications. Describe the scholarly evidence supporting the efficacy of this modality including benefits and contraindications Which population(s) is this modality most beneficial...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT