Question

In: Finance

Down Under Boomerang, Inc. is considering a new three-year expansion project that requires an initial fixed...

Down Under Boomerang, Inc. is considering a new three-year expansion project that requires an initial fixed asset investment of $2.4 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life, after which it will be worthless. The project is estimated to generate $2,050,000 in annual sales, with costs of $950,000. The tax rate is 35% and the required return is 12 percent. Calculate the projects NPV and IRR.

Suppose that Down Under Boomerang is projected to grow at a rate of 4% after year 3. What is the value of the firm?

Solutions

Expert Solution

Initial investment=2400000

The cash flows looks as below

Now, NPV can be found with a function in EXCEL

=NPV(rate, Year1 to Year3 cashflows)-Initial investment

=NPV(12%,Year1 to Year 3 cashflows)-2400000

NPV=-$10,178

IRR(Values)

=IRR(Year0 to Year3 cashflows)

IRR=11.75% (<12%)

NPV is negative and IRR is lower than cost of capital, firm should avoid this project

2. If cash flows grow at 3% from Year4, then we have to calculate terminal for Year3

Year3 Terminal value=Year4 cashflow/(cost of capital-growth rate)

Terminal value=(995000*(1+4%))/(12%-4%)

Terminal value=12935000

Add this terminal value to Year3 cashflow

Value of the firm=NPV(rate, Year1 to Year3 cashflows)

Value of the firm=NPV(12%,Year1 to year3 cashflows)

Value of the firm=$11,596,699.62

jeff jeffy answered 2 years ago
Next > < Previous

Related Solutions

Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed...
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed asset investment of $2.64 million. The fixed asset falls into the three-year MACRS class. The project is estimated to generate $2,060,000 in annual sales, with costs of $759,000. The project requires an initial investment in net working capital of $280,000, and the fixed asset will have a market value of $270,000 at the end of the project. a. If the tax rate is 22...
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed...
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed asset investment of $2.73 million. The fixed asset falls into the three-year MACRS class. The project is estimated to generate $2,090,000 in annual sales, with costs of $783,000. The project requires an initial investment in net working capital of $310,000, and the fixed asset will have a market value of $215,000 at the end of the project. a. If the tax rate is 21...
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed...
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed asset investment of $2.61 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life, after which time it will be worthless. The project is estimated to generate $2,050,000 in annual sales, with costs of $745,000. The project requires an initial investment in net working capital of $270,000, and the fixed asset will have a market value of $275,000 at...
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed...
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed asset investment of $2.94 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life, after which time it will be worthless. The project is estimated to generate $2,160,000 in annual sales, with costs of $855,000. The tax rate is 23 percent and the required return is 10 percent. What is the project’s NPV? (Do not round intermediate calculations and...
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed...
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed asset investment of $2.88 million. The fixed asset falls into the three-year MACRS class. The project is estimated to generate $2,140,000 in annual sales, with costs of $823,000. The project requires an initial investment in net working capital of $360,000, and the fixed asset will have a market value of $240,000 at the end of the project. a. If the tax rate is 21...
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed...
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed asset investment of $3 million. The fixed asset falls into the three-year MACRS class. The project is estimated to generate $2,180,000 in annual sales, with costs of $855,000. The project requires an initial investment in net working capital of $400,000, and the fixed asset will have a market value of $260,000 at the end of the project. If the tax rate is 30 percent...
Down Under Boomerang, Inc. is considering a new three-year expansion project that requires an initial fixed...
Down Under Boomerang, Inc. is considering a new three-year expansion project that requires an initial fixed asset investment of $2.4 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life, after which it will be worthless. The project is estimated to generate $2,050,000 in annual sales, with costs of $950,000. The tax rate is 35% and the required return is 12 percent. Calculate the projects NPV and IRR. Suppose that Down Under Boomerang is projected...
Down Under Boomerang, Inc. is considering a new three-year expansion project that requires an initial fixed...
Down Under Boomerang, Inc. is considering a new three-year expansion project that requires an initial fixed asset investment of $2.4 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life, after which it will be worthless. The project is estimated to generate $2,050,000 in annual sales, with costs of $950,000. The tax rate is 35% and the required return is 12 percent. Calculate the projects NPV and IRR. Suppose that Down Under Boomerang is projected...
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed...
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed asset investment of $2.46 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life, after which time it will be worthless. The project is estimated to generate $2,000,000 in annual sales, with costs of $695,000. The project requires an initial investment in net working capital of $220,000, and the fixed asset will have a market value of $300,000 at...
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed...
Down Under Boomerang, Inc., is considering a new three-year expansion project that requires an initial fixed asset investment of $2.82 million. The fixed asset falls into the three-year MACRS class. The project is estimated to generate $2,120,000 in annual sales, with costs of $807,000. The project requires an initial investment in net working capital of $340,000, and the fixed asset will have a market value of $230,000 at the end of the project. a. If the tax rate is 24...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT