Question

In: Finance

Mackmyra Whisky AB needs additional funds for further expansion. The problem with their business of producing...

Mackmyra Whisky AB needs additional funds for further expansion. The problem with their business of producing and selling whisky is a long cash conversion cycle, which means that cash comes in only 9, 12 or 15 years after production due to the long storage time of the whisky in oak barrels.

Mackmyra AB considers to take a loan of 30 million SEK for the expansion at a borrowing rate of 3%. However, Mackmyra's new CFO, a former JIBS student, proposes to sell 30-liter whisky barrels in advance to customers right after production. (Customers would take care themselves regarding the storage of their whisky barrels for some years until the whisky is bottlened and ready for consumption.) However, the price of a freshly distilled whisky barrel (called a zero-year barrel) is lower than those of 9, 12 or 15 years old barrels. The CFO estimates that Mackmyra could sell the zero-year barrel at a price of 17750 kr. Currently, 9-year barrels are sold at a price of 25000 kr, 12-year barrels are sold at a price of 28500 kr and 15-year barrels are sold at a price of 31000 kr. (For the sake of simplicity, we assume that there won't be price changes for the barrels in the coming years.)

a.) Calculate the NPV of this proposal. Assumption: From three produced whisky barrels, one is sold as 9-year, one is sold as 12-year, and the third one is sold as a 15-year barrel.

(Hint: assume that selling three zero-year barrels implies to loose the income from selling them as 9-, 12-, and 15-year barrel later on.)

b.) At which price of the zero-year barrel is Mackmyra indifferent between taking a loan or selling the zero-year barrels? (or to put it differently, at which price of the zero-year barrel do we have a break-even?)

c.) Consider now the perspective of an investor who is interested to buy zero-year barrels at a price of 17750 kr. What is the IRR of buying three zero-year barrels and keeping them until 9, 12 and 15 years respectively, and to sell them in those years at the prices stated above? (We assume again that prices do not change and that the investor has no storage costs.)

d) If the investor has an opportunity cost of capital of 3%, should she buy the zero-year barrel at a price of 17750 kr?

Solutions

Expert Solution

Part (a)

Let's assume Mackmyra sells 3 barrels of the zero-year barrel at a price of 17750 kr. He / she therefore loses the opportunity to sell at a future date,1 barrel each of 9-year barrels at a price of 25000 kr, 12-year barrels at a price of 28500 kr and 15-year barrels at a price of 31000 kr.

So, the cash flows will look like as shown below in the table. Please be guided by the second column in the table titled “Linkage” to understand the mathematics. That explains the mathematics behind each row. The last row highlighted in yellow is your answer. Figures in parenthesis mean negative values. All financials below are in KR.

Year, N Linkage 0 9 12 15
Sale of 3 barrels of Zero year A = 17750 x 3      53,250
Opportunity loss B = 1 x Price of each       (25,000)       (28,500)        (31,000)
Net cash flows C = A + B      53,250       (25,000)       (28,500)        (31,000)
Discount rate R 3%
Discount factor DF = (1 + R)-N      1.0000         0.7664         0.7014         0.6419
PV of cash flows PV = DF x C      53,250       (19,160)       (19,989)        (19,898)
NPV Sum of all PV      (5,797)

Hence, NPV of the proposal is - 5,797 Kr.

Part (b)

Let P be the break even price. From the table above, PV of future cash flows are = -19,160 - 19,989 - 19,898 (I have highlighted these values in the bold in the table above) = - 59,047.

Hence, we need to solve the equation: NPV = 3 x P - 59,047 = 0

Hence, P = 59,047 / 3 =  19,682.49 KR per barrel

Part (c)

The IRR calculation is shown below. I have produced the snapshot from my model. The last row highlighted in yellow is your answer. In the adjacent cell highlighted i blue, I have shown the excel formula used the yellow colored cell to get the output.

IRR = 3.89%

Part (d)

IRR = 3.89% > opportunity cost of capital of 3%, she should buy the zero-year barrel at a price of 17750 kr.


Related Solutions

Tree Top Company is considering raising additional capital for further expansion. The company wants to finance...
Tree Top Company is considering raising additional capital for further expansion. The company wants to finance a new business venture into guided trips down the Amazon River in South America.​ Additionally, the company wants to add another building on their land to offer more services for local customers. Tree TopCompany plans to raise the capital by issuing $1,400,000 of 7​%,seven​-year bonds on January​ 2, 2020. The bonds pay interest semiannually on June 30 and December 31. The company receives $1,398,320...
CP12-47 (similar to) Tree Top Company is considering raising additional capital for further expansion. The company...
CP12-47 (similar to) Tree Top Company is considering raising additional capital for further expansion. The company wants to finance a new business venture into guided trips down the Amazon River in South America.​ Additionally, the company wants to add another building on their land to offer more services for local customers. Tree Top Company plans to raise the capital by issuing $800,000 9​%,six​-year bonds on January​ 2,2020.The bonds pay interest semiannually on June 30 and December 31. The company receive...
Tesla Corporation needs to raise funds to finance a plant expansion, and it has decided to...
Tesla Corporation needs to raise funds to finance a plant expansion, and it has decided to issue 20-year zero coupon bonds to raise the money. The required return on the bonds will be 8 percent. Assume a par value of $1,000 and semiannual compounding. a. What will these bonds sell for at issuance? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)   Issue price $    b. Using the IRS amortization rule, what interest deduction...
Your corporation needs additional capital to fund an expansion. Discuss the advantages and disadvantages of raising...
Your corporation needs additional capital to fund an expansion. Discuss the advantages and disadvantages of raising capital through the issuance of stock. Would debt be a better option? why or why not?
Imagination Dragons Corporation needs to raise funds to finance a plant expansion, and it has decided...
Imagination Dragons Corporation needs to raise funds to finance a plant expansion, and it has decided to issue 25-year zero coupon bonds with a par value of $1,000 each to raise the money. The required return on the bonds will be 8 percent. Assume semiannual compounding periods. a. What will these bonds sell for at issuance? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) b. Using the IRS amortization rule, what interest deduction...
Edison Corporation needs to raise funds to finance a plant expansion and has decided to issue...
Edison Corporation needs to raise funds to finance a plant expansion and has decided to issue 25-year zero coupon bonds to raise the money. The required return on the bonds will be 8 percent. Assume a par value of $1,000 and semiannual compounding. a. What will these bonds sell for at issuance? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) b. Using the IRS amortization rule, what interest deduction can the company take...
Cary’s Caravans Ltd builds luxury caravans. The entity needs funds for expansion and has a choice...
Cary’s Caravans Ltd builds luxury caravans. The entity needs funds for expansion and has a choice of debt finance over approximately 20 years or equity finance by issuing additional shares to investors. Explain the issues relating to these two different forms of finance. Ensure in your answer to discuss interest rates, fixed and variable loans as well as the potential costs of offering shares via a public float. Finally, given consideration to any other factors the Cary’s Caravans Ltd need...
Your Company needs $10,000,000 for a plant expansion. You can obtain the funds by either issuing...
Your Company needs $10,000,000 for a plant expansion. You can obtain the funds by either issuing common stock or issuing bonds. Common stock is currently trading at $100 per share and the effective rate for bonds is 5%. What factors should be considered in making this decision? What decision will you make? Does your response change if stock is trading at $10,000 per share and interest rates are 15%? Your response must be a minimum of 50 words.
When a firm needs to raise additional funds, it can potentially obtain them from 3 different...
When a firm needs to raise additional funds, it can potentially obtain them from 3 different sources: external debt, external equity, and internal sources of cash. Based on the pecking order theory, in what order would a firm raise money from these three sources? Why?
Security devises Inc. needs additional office space to accommodate expansion. SDI wants to avoid income statement...
Security devises Inc. needs additional office space to accommodate expansion. SDI wants to avoid income statement effects that would disrupt its attempt to “smooth” income over time Question: If SDI used operating lease to avoid "Front-loaded" as the lessee, but it is not allowed under IFRS Because there are no operating leases for losses under IFRS 3. Does SDI's reporting objective pose an ethical dilemma? Why? 4. Who may be affected by SDI's reporting objective? Why?
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT