Question

In: Finance

Exotic Food Inc., a food processing company located in Herndon, VA, is considering adding a new...

Exotic Food Inc., a food processing company located in Herndon, VA, is considering adding a new division to produce fresh ginger juice. Following the ongoing TV buzz about significant health benefits derived from ginger consumption, the managers believe this drink will be a hit. However, the CEO questions the profitability of the venture given the high costs involved. To address his concerns, you have been asked to evaluate the project using three capital budgeting techniques (i.e., NPV, IRR and Payback) and present your findings in a report.

CASE OVERVIEW

The main equipment required is a commercial food processor which costs $200,000. The shipping and installation cost of the processor from China is $50,000. The processor will be depreciated under the MACRS system using the applicable depreciation rates are 33%, 45%, 15%, and 7% respectively. Production is estimated to last for three years, and the company will exit the market before intense competition sets in and erodes profits. The market value of the processor is expected to be $100,000 after three years. Net working capital of $2,000 is required at the start, which will be recovered at the end of the project. The juice will be packaged in 20 oz. containers that sell for $3.00 each. The company expects to sell 150,000 units per year; cost of goods sold is expected to total 70% of dollar sales.

Weighted Average Cost of Capital (WACC):

Exotic Food’s common stock is currently listed at $75 per share; new preferred stock sells for $80 per share and pays a dividend of $5.00. Last year, the company paid dividends of $2.00 per share for common stock, which is expected to grow at a constant rate of 10%. The local bank is willing to finance the project at 10.5% annual interest. The company’s marginal tax rate is 35%, and the optimum target capital structure is:

Common equity 50%
Preferred 20%
Debt 30%

Your main task is to compute and evaluate the cash flows using capital budgeting techniques, analyze the results, and present your recommendations whether the company should take on the project.

QUESTIONS

To help in the analysis, answer all the following questions. Present the analysis in one Excel file with the data, computations, formulas, and solutions. It is preferred that the Excel file be embedded inside the WORD document (question 8).

  1. What is the total investment amount at the start of the project (i.e., year zero cash flow)?
  2. What is the depreciation amount for each year?
    • Create a depreciation schedule
  3. What is the after-tax salvage value of the equipment?
  4. What is the projected net income and Operating Cash Flows (OCF) for the three years?
    • Complete an income statement for each year.
  5. What are the Free Cash Flows (FCF) generated from the project?
    • Create a projected cash flow schedule
  6. What is the Weighted Average Cost of Capital (WACC)?
    • Compute the after-tax cost of debt
    • Compute the cost of common equity
    • Compute the cost of preferred stock
    • Compute the Weighted Average Cost of Capital (WACC)
  7. Using a WACC of 15%, apply four capital budgeting techniques to evaluate the project, assuming the Free Cash Flows are as follows:
    Years Free Cash Flows
    0 ($252,000.00)
    1 $118,625.00
    2 $127,125.00
    3 $181,000.00

    The four techniques are NPV, IRR, MIRR, and discounted Payback. Assume the reinvestment rate to be 8% for the MIRR. Also, assume that the business will only accept projects with a payback period of two and half years or less.
  8. Which of the four techniques should be selected and why?

Solutions

Expert Solution


Related Solutions

Exotic Food Inc., a food processing company located in Herndon, VA, is considering adding a new...
Exotic Food Inc., a food processing company located in Herndon, VA, is considering adding a new division to produce fresh ginger juice. Following the ongoing TV buzz about significant health benefits derived from ginger consumption, the managers believe this drink will be a hit. However, the CEO questions the profitability of the venture given the high costs involved. To address his concerns, you have been asked to evaluate the project using three capital budgeting techniques (i.e., NPV, IRR and Payback)...
Exotic Food Inc., Capital Budgeting Case CASE SUMMARY Exotic Food Inc., a food processing company located...
Exotic Food Inc., Capital Budgeting Case CASE SUMMARY Exotic Food Inc., a food processing company located in Herndon, VA, is considering adding a new division to produce fresh ginger juice. Following the ongoing TV buzz about significant health benefits derived from ginger consumption, the managers believe this drink will be a hit. However, the CEO questions the profitability of the venture given the high costs involved. To address his concerns, you have been asked to evaluate the project using three...
Option #1: Exotic Foods, Inc., Capital Budgeting Case Exotic Food Inc., a food processing company located...
Option #1: Exotic Foods, Inc., Capital Budgeting Case Exotic Food Inc., a food processing company located in Herndon, VA, is considering adding a new division to produce fresh ginger juice. Following the ongoing TV buzz about significant health benefits derived from ginger consumption, the managers believe this drink will be a hit. However, the CEO questions the profitability of the venture given the high costs involved. To address his concerns, you have been asked to evaluate the project using three...
Portfolio Project: Exotic Food Inc., Capital Budgeting Case CASE SUMMARY Exotic Food Inc., a food processing...
Portfolio Project: Exotic Food Inc., Capital Budgeting Case CASE SUMMARY Exotic Food Inc., a food processing company located in Herndon, VA, is considering adding a new division to produce fresh ginger juice. Following the ongoing TV buzz about significant health benefits derived from ginger consumption, the managers believe this drink will be a hit. However, the CEO questions the profitability of the venture given the high costs involved. To address his concerns, you have been asked to evaluate the project...
A food processing shop in Accra (Biem) is considering adding a new line and you are...
A food processing shop in Accra (Biem) is considering adding a new line and you are hired to conduct the capital budgeting analysis. Biem needs to increase production capacity to meet increasing demand for an existing products, ‘Quado’, which is used in food processing. A new machine, with a useful life of four years and a maximum output of 600,000 kg of Quado per year, could be bought for GHC 800,000, payable immediately. The scrap value of the machine after...
(Engineering Economics Question) Q. A food processor is considering the purchase of new food processing equipment....
(Engineering Economics Question) Q. A food processor is considering the purchase of new food processing equipment. using the following data, how many tons of fruit must be processed annually to justify the purchase? First cost: $78,750 Annual income: $25/ton of processed fruit Annual operating costs: $5500 in first year, increasing by $800/yr thereafter Annual property taxes: 8% of first cost Annual insurance: 4% of first cost, payable at the beginning of each year Useful life: 10 years Salvage value @...
Salamander Inc. is a food processing company that operates divisions in three major lines of food...
Salamander Inc. is a food processing company that operates divisions in three major lines of food products: cereals, frozen fish, and candy. On 13 September 20X1, the Board of Directors voted to put the candy division up for sale. The candy division’s operating results had been declining for the past several years due to intense competition from large international players such as Nestlé and Cadbury. The Board hired the consulting firm Atelier LLP to conduct a search for potential buyers....
A large food-processing corporation is considering using new technology to speed up and eliminate waste in...
A large food-processing corporation is considering using new technology to speed up and eliminate waste in the potato-peeling process. The system will save the company $1,800,000 per year in labor and materials. However it will require an additional operating and maintenance (O&M) cost of $627,000. Annual income taxes will also increase by $262,000. The system is expected to have a 8 years service life and will have a salvage value of $338,000. If the company's MARR is 16.8%, what is...
suppose that a food processing plant and a chemical factory are located close to each other...
suppose that a food processing plant and a chemical factory are located close to each other on the banks of a river. The chemical factory uses the river to discharge its emissions. The food processing plant (located somewhere downstream) suffers damages from the emissions as it requires clean water for its operations. Assuming MAC = 240-2E and MD = 3E, answer the following questions. Draw this diagram before answering the questions below. You will be asked to upload the diagram...
Suppose that a food processing plant and a chemical factory are located close to each other...
Suppose that a food processing plant and a chemical factory are located close to each other on the banks of a river. The chemical factory uses the river to discharge its emissions. The food processing plant (located somewhere downstream) suffers damages from the emissions as it requires clean water for its operations. Assuming MAC = 240-2E and MD = 3E, answer the following questions. Draw this diagram before answering the questions below. You will be asked to upload the diagram...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT