Question
Bauer Industries is an automobile manufacturer. Management is currently evaluating a proposal to build a plant that will manufacture lightweight trucks. Bauer plans to use
Bauer Industries is an automobile manufacturer. Management is currently evaluating a proposal to build a plant that will manufacture lightweight trucks. Bauer plans to use a cost of capital of 11.6 % to evaluate this project. Based on extensive? research, it has prepared the incremental free cash flow projections shown below? (in millions of? dollars):
a. For this? base-case scenario, what is the NPV of the plant to manufacture lightweight? trucks?
b. Based on input from the marketing? department, Bauer is uncertain about its revenue forecast. In? particular, management would like to examine the sensitivity of the NPV to the revenue assumptions. What is the NPV of this project if revenues are 12 % higher than? forecast? What is the NPV if revenues are 12 % lower than? forecast?
c. Rather than assuming that cash flows for this project are? constant, management would like to explore the sensitivity of its analysis to possible growth in revenues and operating expenses.? Specifically, management would like to assume that? revenues, manufacturing? expenses, and marketing expenses are as given in the table for year 1 and grow by 2 % per year every year starting in year 2. Management also plans to assume that the initial capital expenditures? (and therefore? depreciation), additions to working? capital, and continuation value remain as initially specified in the table. What is the NPV of this project under these alternative? assumptions? How does the NPV change if the revenues and operating expenses grow by 5 % per year rather than by 2 % ??
d. To examine the sensitivity of this project to the discount? rate, management would like to compute the NPV for different discount rates. Create a? graph, with the discount rate on the x?-axis and the NPV on the y?-axis, for discount rates ranging from 5 % to 30 % . For what ranges of discount rates does the project have a positive? NPV?
IF possible, PLEASE PLEASE solve in EXCEL and show WORK. THANK YOU!
1-9 98.5 36.7 9.6 14.9 37.3 13.1 24.2 14.9 -4.5 10 98.5 36.7 9.6 14.9 37.3 13.1 24.2 14.9 -4.5 Year 0 Revenues 3 Manufacturing Expenses (other than depreciation Marketing Expenses Depreciation EBIT Taxes at 35% Unlevered Net Income Depreciation Additions to Net Working Capital Capital Expenditures Continuation Value Free Cash Flow 10 148.9 12 13 11.6 148.9 34.6 46.2Step 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