3 3 3 Project Description and Details This company is based in Massachusetts and distributes their...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
3 3 3 Project Description and Details This company is based in Massachusetts and distributes their flavored seltzers nationally. While they have a large, loyal customer following, the company has exchanged hands multiple times. The current owners want out of the business, but it is uncertain as to why this is the case. The company is undervalued and the sale price reflects this. _0 1 Calculation of Minimum Payback Period: _2 3 Project Cost (Initial First Year Cash Investment) Flow $15,000,000 Years $8,500,250 Annual Growth Rate (5 years) 3.25% Expenses as a Payback percentage of Period Revenues 54% NPV IRR 10 11 Calculation of Minimum Payback Period: 12 L3 14 15 NPV of Projected Cash Flows 16 17 18 Projected Revenues at annual growth rate 19 Projected Expenses at 54% of Revenue 20 Annual Cash Flows 21 Discount rate for each year (6%) 22 Present value of cash flows 23 24 NPV of Projected Cash Flows 25 Year 0 Cash Flow Years Year 1 Cash Flow Year 2 Cash Flow $8,500,250 $13,090,385 Year 3 Cash Flow Year 4 Cash Flow Year 5 Cash Flow NPV of Projected Cash Flows Internal Rate of Return (IRR): 3 3 3 Project Description and Details This company is based in Massachusetts and distributes their flavored seltzers nationally. While they have a large, loyal customer following, the company has exchanged hands multiple times. The current owners want out of the business, but it is uncertain as to why this is the case. The company is undervalued and the sale price reflects this. _0 1 Calculation of Minimum Payback Period: _2 3 Project Cost (Initial First Year Cash Investment) Flow $15,000,000 Years $8,500,250 Annual Growth Rate (5 years) 3.25% Expenses as a Payback percentage of Period Revenues 54% NPV IRR 10 11 Calculation of Minimum Payback Period: 12 L3 14 15 NPV of Projected Cash Flows 16 17 18 Projected Revenues at annual growth rate 19 Projected Expenses at 54% of Revenue 20 Annual Cash Flows 21 Discount rate for each year (6%) 22 Present value of cash flows 23 24 NPV of Projected Cash Flows 25 Year 0 Cash Flow Years Year 1 Cash Flow Year 2 Cash Flow $8,500,250 $13,090,385 Year 3 Cash Flow Year 4 Cash Flow Year 5 Cash Flow NPV of Projected Cash Flows Internal Rate of Return (IRR):
Expert Answer:
Answer rating: 100% (QA)
SOLUTION Project Description and Details Project Name Flavored Seltzer Distribution Company Project ... View the full answer
Related Book For
Financial Reporting Financial Statement Analysis and Valuation a strategic perspective
ISBN: 978-1337614689
9th edition
Authors: James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Posted Date:
Students also viewed these finance questions
-
The following information is for Boondocks Lodge. (Click the icon to view the data.) Requirement 1. What were the dollar amounts of change and the percentage of each change in Boondocks Lodge's net...
-
Sketch spectrum of the signals x(t) and y(t and design a system to recover m(t) from y(t). Clearly show all calculations. M(0) m(t) (CLO2: C6, PLO2) Low-pass filter 0-15 kHz y(f) (8) 15 kHz 15 kHz f...
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
Clark had brain surgery. Insurance will not pay for the surgery until the deductible of $1,000 is hit. Then Clark's coinsurance of 80% / 20% kicks in. Clark has an out-of-pocket maximum of $7,500....
-
1. Fred will do well on his final exam if the exam is easy or if he studies hard. Suppose that the probability is .4that the exam is easy, the probability is .75 that Fred will study hard, and that...
-
Maurice has a client that recently asked him about the odds of the IRS detecting cash transactions not reported on a tax return. What are some of the issues that Maurice should discuss with his...
-
From the perspective of either a hotel manager, events manager, or a tour operator discuss the role strategic managerial accounting can have in aiding management decision making.
-
1. Based on concepts discussed in this chapter, describe the factors that have contributed to 3M's new product success. 2. Is 3M's product development process customer centered? Why or why not? 3....
-
Find the average value of f(x,y) = sin (x + y) over a. the rectangle 0 x/3, 0 5/3 b. the rectangle 0 x2/3, 0s7/6 a. The average value of f is 0 0. (Type an exact answer, using it as needed.) b. The...
-
Bright Sparks Electrical - Bank Register Report: Now that you have completed the journals for the month, you need to prepare the Bank Register Report in the template below. Not all general journals...
-
Why would a manager want to investigate both a Material Price Variance and Material Efficiency Variance? Elaborate.
-
Give a value of c that makes each of the following limits equal to -co. 3x+2x+4 (a) lim x1x 8-xc
-
How do hormones influence developmental processes, including cell fate determination, tissue differentiation, and morphogenetic patterning, and what are the key regulatory networks involved in...
-
Liquidating Partnerships Prior to liquidating their partnership, Ellis and Montgomery had capital accounts of $ 4 0 , 0 0 0 and $ 8 0 , 0 0 0 , respectively. Prior to liquidation, the partnership had...
-
3. In the following market model, P, is price in time t, S and D are supply and demand functions. Assume that supply in year t depends on price in year t-1, S (Pt-1) = aPt-1 and that demand function...
-
Using the debt dynamics equation, explain factors to be considered in addressing the high level of public debt. Analyze the public debt to GDP ratios of Italy and Japan and evaluate how each country...
-
21 21 24 215 27 212 Question 24 (2.5 points) Ausel's is considering a five-year project that will require $757,680 for new fixed assets that will be depreciated straight-line to a zero book value...
-
In each of the following independent cases, document the system using whatever technique(s) your instructor specifies. a. Dreambox Creations (www.dreamboxcreations.com/) in Diamond Bar, California,...
-
The weighted average cost-flow assumption is a common technique used to value inventory and determine cost of goods sold. It falls between LIFO and FIFO as to the differential effect on inventory and...
-
Prime Contractors (Prime) is a privately owned company that contracts with the U.S. government to provide various services under multiyear (usually five-year) contracts. Its principal services are as...
-
The intuition behind the benefits of financial leverage is that a firm can borrow funds that bear a certain interest rate but invest those funds in assets that generate returns in excess of that...
-
Which of the following industries would be characterized as having low competitive rivalry? a. Specialty coffee manufacturing b. Automobile manufacturing c. Telecommunications d. Privatized utilities
-
Which of the following is the most accurate cost driver for quality costs? a. Inspection hours b. Number of units produced c. Labour hours d. Machine hours
-
Linkages between activities in a value chain are important to identify because a. They highlight potential areas of competitive advantage for a company. b. They may indicate duplication of effort...
Study smarter with the SolutionInn App