Question

In: Finance

Bayside Industries Inc. is evaluating an expansion project to establish its presence in a key market...

Bayside Industries Inc. is evaluating an expansion project to establish its presence in a key market for its products. You have collected the following data on the proposed project:

  • The project requires $25 million in initial capital investment, and will have an economic life of 5 years. The investment will be straight-line depreciated down to a book value of zero at the end of 5 years. The investment is expected to be salvaged for $5 million at the end of 5 years.
  • The projected sales are $20 million per year from year 1 through year 5, variable costs are 50% of annual sales, and fixed costs are $3 million per year.
  • The corporate tax rate is 20 percent.
  • The weighted average cost of capital applicable to the proposed project is 8%
  • Ignore investment in net working capital.

(a) Please compute the cash flow from assets for each year. [12 points] {“cash flow from assets” is the same as “free cash flow”}

(b) What is the NPV of the project? [5 points]

(c) If the projected annual sales decrease by 5% to $19 million per year, how much would the project’s NPV change? (8 points)

Solutions

Expert Solution

a] and b]

Operating cash flow (OCF) each year = income after tax + depreciation

profit on sale of investment at end of year 5 = sale price - book value

book value = original cost - accumulated depreciation

after-tax salvage value = salvage value - tax on profit on sale of investment   

NPV is calculated using NPV function in Excel

NPV is $4,074,219

c]

NPV is $2,477,135

% change = ($2,477,135 - $4,074,219) / $4,074,219

% change = -39%


Related Solutions

Bayside Industries Inc. is evaluating an expansion project to establish its presence in a key market...
Bayside Industries Inc. is evaluating an expansion project to establish its presence in a key market for its products. Your have collected the following data on the proposed project: - The project requires $25 million in initial capital investment, and will have an economic life of 5 years. The investment will be straight-line depreciated down to a book value of zero at the end of 5 years. The investment is expected to be salvaged for $5 million at the end...
Bayside Industries Inc. is evaluating an expansion project to establish its presence in a key market...
Bayside Industries Inc. is evaluating an expansion project to establish its presence in a key market for its products. You have collected the following data on the proposed project: The project requires $25 million in initial capital investment, and will have an economic life of 5 years. The investment will be straight-line depreciated down to a book value of zero at the end of 5 years. The investment is expected to be salvaged for $5 million at the end of...
Epsilon Corp. is evaluating an expansion of its business. The cash-flow forecasts for the project are...
Epsilon Corp. is evaluating an expansion of its business. The cash-flow forecasts for the project are as follows: Years Cash Flow ($ millions) 0 −180 1-12 46 The firm's existing assets have a beta of 2.2. The risk-free interest rate is 4% and the expected return on the market portfolio is 10%. What is the project's NPV? (Enter your answer in millions. A negative answer should be indicated by a minus sign. Do not round intermediate calculations. Round your answer...
Epsilon Corp. is evaluating an expansion of its business. The cash-flow forecasts for the project are...
Epsilon Corp. is evaluating an expansion of its business. The cash-flow forecasts for the project are as follows: Years Cash Flow ($ millions) 0 −185 1-12 55 The firm's existing assets have a beta of 1.4. The risk-free interest rate is 5% and the expected return on the market portfolio is 14%. What is the project's NPV? (Enter your answer in millions. A negative answer should be indicated by a minus sign. Do not round intermediate calculations. Round your answer...
Bixby Inc. is evaluating expansion into a new market. The firm estimates an after-tax cost of...
Bixby Inc. is evaluating expansion into a new market. The firm estimates an after-tax cost of $1,400,000 and forecast that such an investment will yield after-tax cash flows for 5 years: $600,000 in year 1, $700,000 in year 2, $700,000 in year 3, $200,000 in year 4, and $300,000 in year 5. If the CFO of Bixby has set a required payback period of 2.5 years, what is the project’s actual payback period (in years) and should they pursue it?
Halifax Inc. is evaluating two financing options to raise $10 million for an expansion project. Halifax...
Halifax Inc. is evaluating two financing options to raise $10 million for an expansion project. Halifax Inc. can borrow money from a bank and the interest rate will be 8%, or Halifax Inc. can issue one million common stocks for $10 per share. The company currently has 2.5 million common shares. Without the new financing, the projected income statement of Halifax Inc. is shown below. The earnings per share for Halifax Inc. are: 1.03 under public issue and 1.95 under...
Adhesion Inc. is currently evaluating an expansion plan for its operations using an eight-year planning horizon....
Adhesion Inc. is currently evaluating an expansion plan for its operations using an eight-year planning horizon. If the plan is accepted, then a new plant will be built at a cost of $2,500,000 on a vacant lot owned by Adhesion. The land originally cost Adhesion $400,000, although its current market value is $750,000. The expansion plan also requires the purchase of a new machine at a cost of $800,000. This new machine has an annual production capacity of 160,000 units....
Q1. A company plans to undertake an expansion project and is evaluating two proposals, A and...
Q1. A company plans to undertake an expansion project and is evaluating two proposals, A and B. Proposal A Proposal B Year 0 -$150,000 -$150,000 Year 1   $50,000 $60,000 Year 2 $50,000                           $55,000 Year 3 $50,000                           $50,000 Year 4   $50,000                           $40,000 Year 5   $50,000                           $35,000 Since the previous answer gave results, what is the cross-over rate? A. 16.94% B. 17.20% C. 16.66% D. 16.20% Q2. ABC Inc. is considering purchase of a new equipment that will produce a new range of spare parts...
XYZ Company is evaluating a project as to whether expansion would be advisable. Here are the...
XYZ Company is evaluating a project as to whether expansion would be advisable. Here are the parameters you must use to assess whether that is advisable. The Company's cost of capital is 9.6% and they are making a 1.75 percentage point adjustment to it for additional risk associated with the project. Five year life. 1. Cost of the Project: $750,000 Working Capital Required: $75,000 Depreciation: $120,000 per Year Salvage value recovery at the end of the project is $47,500. Company...
You are a consultant to a firm evaluating an expansion of its current business.
You are a consultant to a firm evaluating an expansion of its current business. The cash-flow forecasts (in millions of dollars) for the project are as follows: Years Cash Flow 0 – 100 1-10 + 17 On the basis of the behavior of the firm’s stock, you believe that the beta of the firm is 1.39. Assuming that the rate of return available on risk-free investments is 6% and that the expected rate of return on the market portfolio is...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT