Bauer Industries is an automobile manufacturer. Management is currently evaluating a proposal to build a plant...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
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 12.4% to evaluate this project. Based on extensive research, it has prepared the incremental free cash flow projections shown below (in millions of dollars): Year 10 Revenues Manufacturing Expenses (other than depreciation) Marketing Expenses. Depreciation. ERIT EBIT Taxes at 35% Unlevered Net Income Depreciation Additions to Net Working Capital Capital Expenditures Continuation Value Free Cash Flow 0 - 153.5 1-9 103.3 -35.3 -9.7 - 15.4 42.9 - 15.0 27.9 +15.4 -5.9 103.3 -35.3 - 9.7 - 15.4 42.9 - 15.0 27.9 + 15.4 -5.9 + 12.6 50.0 - 153.5 37.4 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 assumptions. What is the NPV of this project if revenues the revenue are 10% higher than forecast? What is the NPV if revenues are 10% 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 6% 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? 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 12.4% to evaluate this project. Based on extensive research, it has prepared the incremental free cash flow projections shown below (in millions of dollars): Year 10 Revenues Manufacturing Expenses (other than depreciation) Marketing Expenses. Depreciation. ERIT EBIT Taxes at 35% Unlevered Net Income Depreciation Additions to Net Working Capital Capital Expenditures Continuation Value Free Cash Flow 0 - 153.5 1-9 103.3 -35.3 -9.7 - 15.4 42.9 - 15.0 27.9 +15.4 -5.9 103.3 -35.3 - 9.7 - 15.4 42.9 - 15.0 27.9 + 15.4 -5.9 + 12.6 50.0 - 153.5 37.4 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 assumptions. What is the NPV of this project if revenues the revenue are 10% higher than forecast? What is the NPV if revenues are 10% 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 6% 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?
Expert Answer:
Answer rating: 100% (QA)
a For the base case scenario the NPV is calculated as Year 0 Capital Expenditures 1535 million Cash ... View the full answer
Related Book For
Fundamentals Of Corporate Finance
ISBN: 9780135811603
5th Edition
Authors: Jonathan Berk, Peter DeMarzo, Jarrad Harford
Posted Date:
Students also viewed these accounting questions
-
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 12% to...
-
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 12% to...
-
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 12.4 %...
-
The manufactured wood beam carries a uniformly distributed load of in- tensity wo. Determine the largest safe value of wo if the maximum shear stress in the wood is limited to 300 psi. 1.0 ft Wo 4 ft...
-
Does a process of producing plastic pipes of length = 2 meters need adjustment if in a sample, 4 pipes have the exact length and 15 are shorter and 3 longer than 2 meters? (Use the normal...
-
How do you vouch the following? (a) Custom duty paid on import of machinery (b) Income from house property (c) Royalty payable to a foreign collaborator (d) Traveling expenses (e) Interest and...
-
What is meant by a bank being too big to fail?
-
Janet Hardee runs a popcorn stand in the local amusement park. Her cost to produce a bag of popcorn is $0.40, which she sells for $2.00. Required a. What is Janet's markup percentage on a bag of...
-
How does an accounts payable arise with a vendor? Question 1 options: a) When a business purchases on credit, it promises to pay that amount in the future. b) When a company returns purchases to a...
-
SECTION B: ANSWER ANY THREE (3) QUESTIONS QUESTION TWO The following summarized statements of comprehensive income have been prepared for the year ended 31 December 2014 for Gold Reef Holdings and...
-
1. Describe the main criteria that police officers must meet in order to decide whether or not to use force to make an arrest, as well as what constitutes "reasonableness." 2. Consider how the right...
-
The Senior Accounting Assistant of Beacon Ltd has calculated the ratios in the table below from 2 0 1 6 financial statement. He has also ascertained comparable ratios from the company s main...
-
T - Mitch calculates and records depreciation using the straight line method. A piece of machinery was purchased on January 1 st and depreciation on this asset needs to be recorded on December 3 1 st...
-
Let's say and some team members commit to a solution, but it seems like it is much more of an effort than most people would have thought. How would you handle this type of situation?
-
At t = 0 , a rectangular coil of resistance R = 2 ohms and dimensions w = 3 cm and L = 8 cm enters a region of constant magnetic field B = 1 . 6 T directed into the screen as shown. The length of...
-
For this discussion question, choose an unmet need in society. It may be one that has already been identified or one that you feel has been ignored. In your post, identify the unmet need in society,...
-
If you want to construct a 95% confidence interval of a population mean and you only have a sample standard deviation calculated from a sample with a size 12, what is the critical value?
-
How much more interest will be earned if $5000 is invested for 6 years at 7% compounded continuously, instead of at 7% compounded quarterly?
-
You are a shareholder in a C corporation. The corporation earns $2.00 per share before taxes. Once it has paid taxes it will distribute the rest of its earnings to you as a dividend. Assume the...
-
Construct a short-term financial plan for Springfield Snowboards based on its expansion opportunity described in the Positive Cash Flow Shocks part of Section 20.1. Base the plan on the following...
-
Assume Highline Company has just paid an annual dividend of $0.96. Analysts are predicting an 11% per year growth rate in earnings over the next five years. After then, Highlines earnings are...
-
Economic rent is the payment to a resource in excess of its _________.
-
Discuss the case for redistribution on the grounds of fairness and for efficiency and productivity.
-
Discuss the different types of discrimination and whether or not differences in earnings reflect discrimination or differences in productivity.
Study smarter with the SolutionInn App