After five years, you have built a strong restaurant business called BurritoGrande. You have six locations...

After five years, you have built a strong restaurant business called BurritoGrande. You have six locations and each of them are doing well. It’s time to expand. After thorough analysis you decide to open six new locations. You want them to be almost exactly the same, thereby reducing the design and build costs.

Your existing business generates $12millionin revenue, has cost of goods sold of approximately $8million, and operating expenses of $4.5million. The company’s existing assets are fully depreciated. You believe the new locations will be able to generate $1.8million each in their first year, which will grow by 12% each year thereafter. Gross margins and operating margins are expected to be the same as the existing business.

Each new location will cost $2.3million to design and build and require an additional investment in working capital of $500,000. You plan to open two locations in year one. One in year two, and three and two in year four. You expect to sell the business at the end of year six at a 6x multiple of after tax cash flow.

The business has a tax rate of 36%, now that Biden is going to get elected. The company’s WACC is 6.2%.

Calculate the NPV and IRR of the expansion.

Calculate the value of the combined business using the NPV approach.

Solutions

Expert Solution

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

You are offered $800 after six years (Offer 1) or $100 a year for six years...

You are offered $800 after six years (Offer 1) or $100 a year for six years (Offer 2). If you can earn 7 percent on your funds, calculate the future values of both payments. Use Appendix C to answer the question. Round your answers to the nearest dollar. FV(Offer 1): $ FV(Offer 2): $ Which offer will you accept? If you can earn 18 percent on your funds, calculate the future values of both payments. Use Appendix C to answer...

business law Maria and Johnny are partners of the Lame Duck Restaurant. They have five employees...

business law Maria and Johnny are partners of the Lame Duck Restaurant. They have five employees working for the business. The business is doing well and has been profitable for them. An opportunity has arisen to expand the business into Palmerston and Darwin City. Maria and Johnny are keen are keen to expand their business, but they will need a significant amount of funds to lease and fit out two more premises and employ approximately 10 more staff, as well...

You are promised $10,000 a year for six years after which you will receive $5,000 a...

You are promised $10,000 a year for six years after which you will receive $5,000 a year for six years. If you can earn 8 percent annually, what is the present value of this stream of payments? Show how to solve in Excel, Step-By-Step

Say you owned the Black Dog BBQ restaurant. After two months of being in business you...

Say you owned the Black Dog BBQ restaurant. After two months of being in business you are selling enough to pay your employees (your only variable input), but not enough to pay the loan you took to open the restaurant. Given this, you should: increase the price of BBQ sandwiches lower the price of your BBQ sandwiches keep the restaurant open close the restaurant

You wish to have $200,000 at the end of twenty years. In the last five years,...

You wish to have $200,000 at the end of twenty years. In the last five years, you withdraw $1,000 annually at a rate of 3.8% compounded quarterly. During the middle ten years, you contribute $500 monthly at a rate of 2.8% compounded semi-annually. Given this information, determine the initial deposit that has to be made at the start of the first five years at a rate of 4% compounded monthly.

You wish to have $250,000 at the end of twenty years. In the last five years,...

You wish to have $250,000 at the end of twenty years. In the last five years, you withdraw $1,000 annually at a rate of 3.8% compounded quarterly. During the middle ten years, you contribute $500 monthly at a rate of 2.8% compounded semi-annually. Given this information, determine the initial deposit that has to be made at the start of the first five years at a rate of 4% compounded monthly?

You are a sole practitioner of a public accounting firm you started after spending five years...

You are a sole practitioner of a public accounting firm you started after spending five years with a Big Four accounting firm. You’ve been enjoying steady growth the entire time, to the point that you’re considering hiring a CPA to help with the business you’re gaining. You used to provide a range of accountancy services for Bremerton Hardware, a small company that owns and operates a hardware store in the town where you practice. Much to your surprise Bremerton Hardware...

Consider a laundry business – called Care Cleaners – that uses strong chemicals in its dry...

Consider a laundry business – called Care Cleaners – that uses strong chemicals in its dry cleaning process. Some of the excess chemicals used by Care Cleaners find their way into a local water source and impose costs on a nearby brewery – called Brewsters – that uses the water in its brewing process. Both businesses make decisions to maximize their profits. The price of a unit of laundry is $20 and the price of a unit of beer is...

You set up a portfolio made up of five o six funds.Analyse the portfolio you have...

You set up a portfolio made up of five o six funds.Analyse the portfolio you have set up taking into account the risk return criteria and taking into account the macro economic factors of the economy .Explain why you prefer managed funds or exchange traded funds or a mixture of the two.Explain in detail these funds and why you like these funds.You need to match your asset allocation with your risk profile.

You manage a local tex-mex restaurant called “Garage Taco Bar.” You have recently switched all of...

You manage a local tex-mex restaurant called “Garage Taco Bar.” You have recently switched all of your business to takeout due to the pandemic and you want to make sure you are still making enough money to stay open. The owner says that to keep everything running you need to be making more than $3,000 per day in takeout orders. Looking back on your records you take a random sample of 8 days and determine the following sample statistics. Assume...

Subjects