Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Question: read the project and solve WWW has an opportunity to buy a nearby competitor Amazing Widgets Inc (AW) who currently produces a widget very

Question: read the project and solve

WWW has an opportunity to buy a nearby competitor Amazing Widgets Inc (AW) who currently produces a widget very similar to WWWs product. The deal would be an outright purchase of the company, with all its current equipment, facilities, employees, assets and liabilities, and customer accounts.

Project B Costs and Cashflow Elements Money Out

  • AW has asked a price of $121 million, based on their assets, reputation, and annual total income/free cash flow. This number may be negotiable. If WWW did buy AW, the price would be due in year 0.

  • AWs current production capacity is similar to WWWs . It might be possible to expand AWs production but that is uncertain at this point and should not be included in your analysis.

Project B Costs and Cashflow Elements Money In

  • AW currently sells 23,000 widgets annually, at an ATC of $671 and a market price of $850.

  • AW has $1.7 million in annual non-operating fixed costs (The CEOs salary, the accounting department, etc) which could be eliminated if they are bought by WWW.

  • An additional cost savings of $17 per widget could be obtained on AWs production at any level by combining raw materials orders with WWWs current orders.

Task

Make sure using NPV, IRR and simple breakeven using a cumulative cash flow curve.

  • Using the data on AWs production volume along with costs and prices per units, calculate AWs actual NPV using the WACC rate for WWW. Remember that this is for an indefinite period so use the in-perpetuity model, as well as the TVM approach.
  • Lay out the cashflow for a 20 year period for both the $121 million asking price in year Zero (0) and your NPV from the step above. Calculate an NPV and IRR for both cashflows.

  • Develop a cumulative cashflow curve across the 20 years and show simple breakeven and maximum cost points for the cashflow you think most likely for Project B.

  • Assess risks and describe how you can manage them/mitigate them.

  • Consider intangibles that cannot be included in the cashflow and assess how important they are to this project/decision.

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

From Zero To Zen Secret Keys To Nurturing Your Numbers And Finding Financial Flow

Authors: Liz Lajoie

1st Edition

1683507045, 978-1683507048

More Books

Students also viewed these Accounting questions

Question

1. Who should participate and how will participants be recruited?

Answered: 1 week ago