Question

In: Finance

The Waterhouse Group is considering whether to go ahead with a small-scale trial project that requires...

  1. The Waterhouse Group is considering whether to go ahead with a small-scale trial project that requires an initial outlay of $1,440,000 and, if successful produce cash inflows of $720,000 in year one followed by $864,000 per year in perpetuity starting at the end of year two. If not successful, the project will produce no cash flows. The probability of success is 38%. Given the extreme riskiness of this project the company decides to use 30% as a risk-adjusted discount rate for this project.
    1. Given the above information and based on static analysis, should the company go ahead with its investment?
    2. Upon further study the company realizes that, if the project was successful, it creates an opportunity to expand production by investing an additional $14,400,000 at the end of year one. The new investment would increase the project cash flows to $3,520,00 (instead of $864,000) per year in perpetuity. Also, at that point the company feels that a major part of the risk associated with the project would have been resolved and that from year one on it can use its normal RRR (aka WACC) of 16%. Given this information, should the company go ahead with the investment?
    3. What is the present value of the option to expand?  

Please show all calculations clearly and draw decision trees where necessary.

Solutions

Expert Solution

a.Given the above information and based on static analysis, should the company go ahead with its investment?

Probability of success=38%=0.38

Discount Rate =30%=0.30

If Successful

Present Value of Year 1 cash inflow=720000/1.3=$553,846

Value in  Year 1 of cash inflow in perpetuity=864000/0.3=$2,880,000

Present Value today of cash finflow in perpetuity=2880000/1.3=$2,215,385

Total Present Value of Cash inflow if successful=553846+2215385=$2,769,381

If Not successful,

Probability=1-0.38=0.62

Total Present Value of cash inflow=$0

Expected Present Value of Cash Inflow=0.38*2769381+0.62*0=$1,052,308

Net Present Value of the Project =1052308-1440000=-$387,692

THE COMPANY SHOULD NOT GO AHEAD WITH THE INVESTMENT.

NPV IS NEGATIVE

b. Additional Investment in Year 1, if successful =$1,440,000

Value in year 1 of cash inflow in perpetuity=3520000/0.16=$22,000,000

Net Value of Cash Inflow in Year 1, if investment is made =22000000-1440000=$20,560,000

Present Value of Cash inflow in perpetuity =20560000/1.3=$15,815,385

Net Present Value =0.38*($15,815,385+$553,846)-$1,440,000=$4780308

The Company SHOULD GO AHEAD WITH THE INVESTMENT

NPV IS POSITIVE

c. Value of Option to expand=4780308+387692=$5,168,000


Related Solutions

The Panhandle Corporation is considering whether to go ahead with a small-scale trial project that requires...
The Panhandle Corporation is considering whether to go ahead with a small-scale trial project that requires an initial outlay of $900,000 and, if successful produce cash inflows of $450,000 in year one followed by $540,000 per year in perpetuity starting at the end of year two. If not successful, the project will produce no cash flows. The probability of success is 38%. Given the extreme riskiness of this project the company decides to use 28% as a risk-adjusted discount rate...
The Panhandle Corporation is considering whether to go ahead with a small-scale trial project that requires...
The Panhandle Corporation is considering whether to go ahead with a small-scale trial project that requires an initial outlay of $900,000 and, if successful produce cash inflows of $450,000 in year one followed by $540,000 per year in perpetuity starting at the end of year two. If not successful, the project will produce no cash flows. The probability of success is 38%. Given the extreme riskiness of this project the company decides to use 28% as a risk-adjusted discount rate...
Hightech Plc is considering whether or not to go ahead with the production of an innovative...
Hightech Plc is considering whether or not to go ahead with the production of an innovative product. The project (called ‘Project A’) requires an initial investment (at time 0) of £10 million, while the company expects the future cash flows to depend on market demand. If demand is high, starting from next year (time 1) the project will produce a perpetual cash flow of £800,000. In case of low demand, the perpetual cash flow will amount to just £300,000. The...
Bill’s Bootstrap is analyzing whether to go ahead with a project to set up a pop-up...
Bill’s Bootstrap is analyzing whether to go ahead with a project to set up a pop-up store at the Calgary Stampede, which would be operational for the next three years. Question 19 Part A. The mini building would cost the company $600,000 today and would be sold at the end of the three years for $0 and have no tax consequences thereafter. With a CCA rate of d = 25%, what are the CCA deductions for the three years of...
Suppose you are considering whether to go to Paris with a group of friends during your...
Suppose you are considering whether to go to Paris with a group of friends during your Christmas holiday. The round trip airfare from Hong Kong to Paris is $12,000, but you have an option to pay this airfare with a frequent- flyer coupon. All other relevant costs of the vacation in Paris add up to $15,000. The most you will be willing to pay for the Paris trip is $25,000, which indicates the benefit you can gain from this trip....
A magazine is considering the launch of an online edition. The magazine plans to go ahead...
A magazine is considering the launch of an online edition. The magazine plans to go ahead only if it is convinced that more than 29.1% of current readers would subscribe. The magazine contacted a simple random sample of 464 current subscribers, and 141 of those surveyed expressed interest. Test the appropriate hypotheses using a significance level of 0.05 to determine if the magazine should launch an online edition.    H0: Select an answer p < ? > =       Ha: Select...
A magazine is considering the launch of an online edition. The magazine plans to go ahead...
A magazine is considering the launch of an online edition. The magazine plans to go ahead only if it is convinced that more than 25​% of current readers would subscribe. The magazine contacted a simple random sample of 500 current​ subscribers, and 134 of those surveyed expressed interest. What should the company​ do? Test appropriate hypotheses and state your conclusion Find the Z and P Value of the test statistic
A magazine is considering the launch of an online edition. The magazine plans to go ahead...
A magazine is considering the launch of an online edition. The magazine plans to go ahead only if it is convinced that more than 20​% of current readers would subscribe. The magazine contacted a simple random sample of 400 current​ subscribers, and 90 of those surveyed expressed interest. What should the company​ do? Test appropriate hypotheses and state your conclusion. Are the assumptions and the conditions to perform a​ one-proportion z-test​ met? Yes No State the null and alternative hypotheses....
A magazine is considering the launch of an online edition. The magazine plans to go ahead...
A magazine is considering the launch of an online edition. The magazine plans to go ahead only if it is convinced that more than 20​% of current readers would subscribe. The magazine contacted a simple random sample of 400 current​ subscribers, and 102 of those surveyed expressed interest. What should the company​ do? Test appropriate hypotheses and state your conclusion. Are the assumptions and the conditions to perform a​ one-proportion z-test​ met? Yes or No State the null and alternative...
The management of TTT Co must choose whether to go ahead with either of two mutually...
The management of TTT Co must choose whether to go ahead with either of two mutually exclusive projects, A and B. The expected profits are as follows. Profit if there is strong demand Profit if there is moderate demand Profit if there is moderate demand Option A $ 8,000 $ 2,400 $ (2,000) Option B $ 3,000 $ 2,000 $ 1,000 Probability of demand 0.2 0.3 0.5 Required: (a) Based on expected values, what would be the decision (project A...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT