In: Finance
1a.Suppose that you pay $100,000,000 dollars for a factory that has an expected life of eight years and no salvage value. If the tax rate is 37.5%, and your EBITDA will be $20,000,000 per year for the next three years, and $36,000,000 for the following five years, what is your IRR? (Hint: EBITDA is the EBIT before depreciation and amortization expenses, which are non-cash.)
1b. For problem above suppose there is a $50,000,000 cash payment that you must make to tear down and clean up the factory in year 9, what’s the IRR?
Q1 | IRR | 14.77% |
Q2 | IRR | 9.67% |
Year | Initial cost | Cash flow=EBITDA*(1-Tax)+Tax*Depreciation | net CF |
0 | -100000000 | -100000000 | |
1 | 17187500 | 17187500 | |
2 | 17187500 | 17187500 | |
3 | 17187500 | 17187500 | |
4 | 27187500 | 27187500 | |
5 | 27187500 | 27187500 | |
6 | 27187500 | 27187500 | |
7 | 27187500 | 27187500 | |
8 | 27187500 | 27187500 | |
9 | -50000000 |
WORKINGS