Start with the partial model in the attached. Pinto.com has developed a powerful new server that would be used for corporations' Internet activities. It would cost $25 million at Year O to buy the equipment necessary to manufacture the server. The project would require net working capital at the beginning of each year in an amount equal to 12% of the year's projected sales; for example, NWC. = 12%(Sales1 ). The servers would sell for $21,000 per unit, and Pinto believes that variable costs would amount to $15,000 per unit. After Year 1, the sales price and variable costs will increase at the inflation rate of 2.5%. The company's nonvariable costs would be $1.5 million at Year 1 and would increase with inflation. The server project would have a life of 4 years. If the project is undertaken, it must be continued for the entire 4 years. Also, the project's returns are expected to be highly correlated with returns on the firm's other assets. The firm believes it could sell 2,000 units per year. The equipment would be depreciated over a 5-y period, using MACRS rates. The estimated market value of the equipment at the end of the project's 4-year life is $1 million. Pinto.com's federal-plus- state tax rate is 20%. Its cost of capital is 10% for average-risk projects, defined as projects with a coefficient of variation of NPV between 0.8 and 1.2. Low-risk projects are evaluated with an 8% project cost of capital and high-risk projects at 13%. d. If the project appears to be more or less risky than an average project, find its risk-adjusted NPV, IRR, and payback. 0.8 to 1.2 CV range of firm's average-risk project: Low-risk WACC - 8% WACC = 10% High-risk WACC = 13% Risk-adjusted WACC = Risk adjusted NPV = IRR = Payback = e. On the basis of information in the problem, would you recommend that the project be accepted? e Start with the partial model in the attached. Pinto.com has developed a powerful new server that would be used for corporations' Internet activities. It would cost $25 million at Year O to buy the equipment necessary to manufacture the server. The project would require net working capital at the beginning of each year in an amount equal to 12% of the year's projected sales; for example, NWC. = 12%(Sales1 ). The servers would sell for $21,000 per unit, and Pinto believes that variable costs would amount to $15,000 per unit. After Year 1, the sales price and variable costs will increase at the inflation rate of 2.5%. The company's nonvariable costs would be $1.5 million at Year 1 and would increase with inflation. The server project would have a life of 4 years. If the project is undertaken, it must be continued for the entire 4 years. Also, the project's returns are expected to be highly correlated with returns on the firm's other assets. The firm believes it could sell 2,000 units per year. The equipment would be depreciated over a 5-y period, using MACRS rates. The estimated market value of the equipment at the end of the project's 4-year life is $1 million. Pinto.com's federal-plus- state tax rate is 20%. Its cost of capital is 10% for average-risk projects, defined as projects with a coefficient of variation of NPV between 0.8 and 1.2. Low-risk projects are evaluated with an 8% project cost of capital and high-risk projects at 13%. d. If the project appears to be more or less risky than an average project, find its risk-adjusted NPV, IRR, and payback. 0.8 to 1.2 CV range of firm's average-risk project: Low-risk WACC - 8% WACC = 10% High-risk WACC = 13% Risk-adjusted WACC = Risk adjusted NPV = IRR = Payback = e. On the basis of information in the problem, would you recommend that the project be accepted? e
