Question

In: Finance

Brower, Inc. just constructed a manufacturing plant in Europe. The construction cost 10 million Euros. Brower...

  1. Brower, Inc. just constructed a manufacturing plant in Europe. The construction cost 10 million Euros. Brower intends to leave the plant open for three years. During the three years of operation, Euro cash flows are expected to be 1 million euros, 2 million euros, and 3 million euros, respectively. Operating cash flows will begin one year from today and are remitted back to the parent at the end of each year. At the end of the third year, Brower expects to sell the plant for 8 million euros. Brower has a required rate of return of 10 percent. The current exchange rate is $1.18/euro and the Euro is expected to depreciate to $1.15/euro in year 1, $1.14/euro in year 2 and $1.13/euro in year 3.

  1. Determine the NPV for this project. Should Brower build the plant?

  1. How would your answer change if the value of the euro was expected to appreciate from its current value of $1.18/euro to $1.21/euro in year 1, $1.23/euro in year 2 and $1.25/euro in year 3?

Solutions

Expert Solution

Calculation of Present value
Solution a 10%
Year Cash flow in EURO Ex rate Cash flow in USD PV factor, 1/(1+r)^t PV-Cash Flow-1
0 € (10.00) $     1.18 $ (11.80)     1.0000 $ (11.80)
1 €     1.00 $     1.15 $     1.15     0.9091 $     1.05
2 €     2.00 $     1.14 $     2.28     0.8264 $     1.88
3 €     3.00 $     1.13 $     3.39     0.7513 $     2.55
3 €     8.00 $     1.13 $     9.04     0.7513 $     6.79
NPV $     0.47
Since the NPV is positive, the plant should be built
Solution b 10%
Year Cash flow in EURO Ex rate Cash flow in USD PV factor, 1/(1+r)^t PV-Cash Flow-1
0 € (10.00) $     1.18 $ (11.80)     1.0000 $ (11.80)
1 €     1.00 $     1.21 $     1.21     0.9091 $     1.10
2 €     2.00 $     1.23 $     2.46     0.8264 $     2.03
3 €     3.00 $     1.25 $     3.75     0.7513 $     2.82
3 €     8.00 $     1.25 $   10.00     0.7513 $     7.51
NPV $     1.66
Since the NPV is positive, the plant should be built. As compared to
First option, the NPV is increased from $ 0.47 million USD to $ 1.66 million USD.

Related Solutions

(10 pts) Brower, Inc. just constructed a manufacturing plant in Europe. The construction cost 10 million...
(10 pts) Brower, Inc. just constructed a manufacturing plant in Europe. The construction cost 10 million Euros. Brower intends to leave the plant open for three years. During the three years of operation, Euro cash flows are expected to be 1 million euros, 2 million euros, and 3 million euros, respectively. Operating cash flows will begin one year from today and are remitted back to the parent at the end of each year. At the end of the third year,...
Zolar, Inc, just constructed a manufacturing plant in Canada. The construction cost 9 billion Canadian dollar....
Zolar, Inc, just constructed a manufacturing plant in Canada. The construction cost 9 billion Canadian dollar. Zolar intends to leave the plant open for 3 years. During the 3 years of operation, dollar cash flows are expected to be 3 billion dollar, 3 billion dollar and 2 billion dollar respectively. Operating cash flows will begin one year from today and are remitted back to the parent at the end of each year. At the end of the third year, Zolar...
Beta Inc. wants to construct a manufacturing plant in Brazil. The construction will cost 900 million...
Beta Inc. wants to construct a manufacturing plant in Brazil. The construction will cost 900 million Brazilian Real. Beta intends to operate the plant for 3 years. During the 3 years of operation, Real (BRL) cash flows are expected to be 300 million BRL, 300 million BRL, and 200 million BRL, respectively. Operating cash flows will begin 1 year from today and are remitted back to the Canadian parent at the end of each year. At the end of the...
Irwin, Inc., constructed a machine at a total cost of $58 million. Construction was completed at...
Irwin, Inc., constructed a machine at a total cost of $58 million. Construction was completed at the end of 2014 and the machine was placed in service at the beginning of 2015. The machine was being depreciated over a 10-year life using the sum-of-the-years’-digits method. The residual value is expected to be $3 million. At the beginning of 2018, Irwin decided to change to the straight-line method. Ignoring income taxes, prepare the journal entry relating to the machine for 2018....
Irwin, Inc. constructed a machine at a total cost of $23 million. Construction was completed at...
Irwin, Inc. constructed a machine at a total cost of $23 million. Construction was completed at the end of 2017 and the machine was placed in service at the beginning of 2018. The machine was being depreciated over a 10-year life using the straight-line method. The residual value is expected to be $3 million. At the beginning of 2021, Irwin decided to change to the sum-of-the-years’-digits method. Ignoring income taxes, prepare the journal entry relating to the machine for 2021....
Irwin, Inc., constructed a machine at a total cost of $57 million. Construction was completed at...
Irwin, Inc., constructed a machine at a total cost of $57 million. Construction was completed at the end of 2014 and the machine was placed in service at the beginning of 2015. The machine was being depreciated over a 10-year life using the sum-of-the-years’-digits method. The residual value is expected to be $2 million. At the beginning of 2018, Irwin decided to change to the straight-line method. Ignoring income taxes, prepare the journal entry relating to the machine for 2018....
Irwin, Inc., constructed a machine at a total cost of $41 million. Construction was completed at...
Irwin, Inc., constructed a machine at a total cost of $41 million. Construction was completed at the end of 2012 and the machine was placed in service at the beginning of 2013. The machine was being depreciated over a 10-year life using the straight-line method. The residual value is expected to be $3 million. At the beginning of 2016, Irwin decided to change to the sum-of-the-years’-digits method. Ignoring income taxes, prepare the journal entry relating to the machine for 2016.
Irwin, Inc., constructed a machine at a total cost of $23 million. Construction was completed at...
Irwin, Inc., constructed a machine at a total cost of $23 million. Construction was completed at the end of 2012 and the machine was placed in service at the beginning of 2013. The machine was being depreciated over a 10-year life using the straight-line method. The residual value is expected to be $3 million. At the beginning of 2016, Irwin decided to change to the sum-of-the-years’-digits method. Ignoring income taxes, prepare the journal entry relating to the machine for 2016.
Irwin, Inc., constructed a machine at a total cost of $45 million. Construction was completed at...
Irwin, Inc., constructed a machine at a total cost of $45 million. Construction was completed at the end of 2014 and the machine was placed in service at the beginning of 2015. The machine was being depreciated over a 10-year life using the sum-of-the-years’-digits method. The residual value is expected to be $1 million. At the beginning of 2018, Irwin decided to change to the straight-line method. Ignoring income taxes, prepare the journal entry relating to the machine for 2018....
Brower, Inc. just constructed a manufacturing plant in Ghana. You are given the following information: The...
Brower, Inc. just constructed a manufacturing plant in Ghana. You are given the following information: The construction cost  (in billion Ghanian cedi): 11 Brower intends to leave the plant open for three years. Operating cash flows will begin one year from today and are remitted back to the parent at the end of each year. During the three years of operation, cedi operating cash flows are expected as follows: Year CF 1 4 2 5 3 4 At the end of...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT