Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Fill in all blanks of the excel template ( see excel requirements at the end of the question ) using the information and addressing the
Fill in all blanks of the excel template see excel requirements at the end of the question using the information and addressing the questions in the text below. Report the results of the NPV and IRR for the base case and alternative assumptions on first year sales, cost of capital, and revenue growth answering the questions below.
You have been hired by Internal Business Machines Corporation IBM in their capital budgeting division. Your first assignment is to determine the free cash flows and NPV of a proposed new type of tablet computer similar in size to an iPad but with the operating power of a highend desktop system.
Development of the new system will initially require an initial capital expenditure of $ The project will then require an additional investment of $ in the first year of the project year
The product is expected to have a life of five years. Firstyear revenues for the new product are expected to be $ The new product's revenues are expected to grow at for the second year then for the third and annually for the final two years of the expected life of the project.
EBITDA is expected to be of revenues of each year. The tax rate is
Your job is to determine the rest of the cash flows associated with this project. Your boss has indicated that the operating costs and net working capital requirements are similar to the rest of the company and that depreciation is straightline for capital budgeting purposes.
Compute the Free Cash Flow for each year.
a Assume that the project's EBITDA will be of revenue each year. Calculate EBITDA as EBIT Depreciation expense from the cash flow statement.
b Determine the annual depreciation by assuming IBM depreciates these assets by the straightline method over a fiveyear life.
c Calculate the net working capital required each year by assuming that the level of NWC will be a constant percentage of the project's sales. Use IBM's NWCSales for the last fiscal year to estimate the required percentage. Use only accounts receivable, accounts payable, and inventory to measure working capital. Sales from last fiscal year $ Accounts receivable from last fiscal year $ Accounts Payable from last fiscal year $ Inventory from last fiscal year $
d To determine the free cash flow, deduct the additional capital investment and the change in net working capital each year.
EBITDASales
NWCSales
Tax Rate
Cost of Capital WACC
Yoy Growth:
Year : growth from Year Revenues
Year : growth from Year Revenues
Year : growth from Year Revenues
Year : growth from Year Revenues
PART Spreadsheet: Required Content filled out for Excel Speadsheet from Year to Year :
Revenue
YOY Growth
EBITDA
Depreciation
EBIT
Taxes
Net Income
Depreciation added back
Increase in NWC
CapEx
Free Cash Flows
Discount Factor
Present Value
NPV
IRR
Depreciation Schedule
NWC not just increase in NWC
PART Question: If the cost of capital is The NPV and IRR are closest to:
A;
B;
C;
D;
A completed spreadsheet for visual reference would be appreciated. And please don't forget to show the NWC each year and Change in NWC each year and explain how to calculate. Thank you.
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