Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Mid-Michigan Manufacturing Inc. (MMMI) wishes to determine whether it would be advisable to replace an existing production system with a new automated one. They have

image text in transcribedMid-Michigan Manufacturing Inc. (MMMI) wishes to determine whether it would be advisable to replace an existing production system with a new automated one. They have hired you as a consultant to determine whether the new system should be purchased. The data you will need is as follows:

  • MMMI has decided to set a project timeline of 4 years.
  • The new system will cost $2,600,000. It will be depreciated (straight line) over a five-year period (its estimated useful life), assuming a salvage value of $100,000.
  • The old system, which has been fully depreciated, could be sold today for $379,747. The company has received a firm offer for the system from Williamston Widgets, and MMMI will sell it only if they purchase the new system.

  • Additional sales generated by the superior products made by the new system would be $2,400,000 in Year 1. In Years 2 and 3 sales are projected to grow by 4.5% per year. However, in Year 4 sales are expected to decline by 10% per year as the market starts to become saturated.

  • Total expenses have been estimated at 72.5% of Sales.

  • The firms tax rate 21%.

  • MMMI requires a minimum return on the replacement decision of 7.5%.

  • A representative from Stockbridge Sprockets has told MMMI that they will buy the system from them at the end of the project (the end of Year 4) for $446,835. MMMI has decided to include this in the terminal value of the project.

  • The project will require $300,000 in additional Net Working Capital, 45% of which will be recovered at the end of the project.

Part 1: Base Case:

Complete the DCF Model using the above data, and calculate NPV and IRR. Note: A consultant has told MMMI that they have estimated there is a 45% chance that the base case will occur.

VALUE DRIVERS Years 0 1 2. 3 4 CAPITAL SPENDING OCF: Revenues Expenses Depreciation EBIT Taxes Net Income Depreciation OPERATING CASH FLOW NET WORKING CAPITAL Total Cash Flow NPV IRR VALUE DRIVERS Years 0 1 2. 3 4 CAPITAL SPENDING OCF: Revenues Expenses Depreciation EBIT Taxes Net Income Depreciation OPERATING CASH FLOW NET WORKING CAPITAL Total Cash Flow NPV IRR

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

The Validation Of Risk Models

Authors: S. Scandizzo

1st Edition

1137436956, 978-1137436955

More Books

Students also viewed these Finance questions

Question

Compare levels of resolution in conflict outcomes?

Answered: 1 week ago

Question

Strategies for Managing Conflict Conflict Outcomes?

Answered: 1 week ago