Answered step by step
Verified Expert Solution
Question
1 Approved Answer
A firm has projected the following financials for a possible project: YEAR 0 1 2 3 4 5 Sales 127,244.00 127,244.00 127,244.00 127,244.00 127,244.00 Cost
A firm has projected the following financials for a possible project:
YEAR | 0 | 1 | 2 | 3 | 4 | 5 |
---|---|---|---|---|---|---|
Sales | 127,244.00 | 127,244.00 | 127,244.00 | 127,244.00 | 127,244.00 | |
Cost of Goods | 63,531.00 | 63,531.00 | 63,531.00 | 63,531.00 | 63,531.00 | |
S&A | 30,000.00 | 30,000.00 | 30,000.00 | 30,000.00 | 30,000.00 | |
Depreciation | 22,240.20 | 22,240.20 | 22,240.20 | 22,240.20 | 22,240.20 | |
Investment in NWC | 1,146.00 | 503.00 | 503.00 | 503.00 | 503.00 | 503.00 |
Investment in Gross PPE | 111,201.00 |
The firm has a capital structure of 33.00% debt and 67.00% equity. The cost of debt is 9.00%, while the cost of equity is estimated at 14.00%. The tax rate facing the firm is 39.00%. (Assume that you can't recover the final NWC position in year 5. i.e. only consider the change in NWC for each year)
What is the NPV of the project? (Hint: Be careful about rounding the WACC here!)
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started