In: Finance
A firm has projected the following financials for a possible project:
Year | 0 | 1 | 2 | 3 | 4 | 5 |
Sales | 128,086 | 128,086 | 128,086 | 128,086 | 128,086 | |
COGS | 60,876 | 60,876 | 60,876 | 60,876 | 60,876 | |
S&A | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | |
Depreciation | 22,696.80 | 22,696.80 | 22,696.80 | 22,696.80 | 22,696.80 | |
Investment in NWC | 1,126.00 | 598 | 598 | 598 | 598 | 598 |
Investment in Gross PPE | 113,484.00 | |||||
The firm has a capital structure of 36.00% debt and 64.00% equity. The cost of debt is 10.00%, while the cost of equity is estimated at 12.00%. The tax rate facing the firm is 37.00%. (Assume that you can't recover the final NWC position in year 5. i.e. only consider the change in NWC for each year)
What is the WACC for the project?
What is the cash flow for year 0? (express answer as a negative...)
What is the cash flow for year 1?
What is the NPV of the project? (Hint: Be careful about rounding the WACC here!)