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 135,393.00 135,393.00 135,393.00 135,393.00 135,393.00 Cost
A firm has projected the following financials for a possible project:
YEAR | 0 | 1 | 2 | 3 | 4 | 5 |
---|---|---|---|---|---|---|
Sales | 135,393.00 | 135,393.00 | 135,393.00 | 135,393.00 | 135,393.00 | |
Cost of Goods | 61,428.00 | 61,428.00 | 61,428.00 | 61,428.00 | 61,428.00 | |
S&A | 30,000.00 | 30,000.00 | 30,000.00 | 30,000.00 | 30,000.00 | |
Depreciation | 23,582.00 | 23,582.00 | 23,582.00 | 23,582.00 | 23,582.00 | |
Investment in NWC | 1,221.00 | 503.00 | 503.00 | 503.00 | 503.00 | 503.00 |
Investment in Gross PPE | 117,910.00 |
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 13.00%. The tax rate facing the firm is 35.00%. (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