1. Tesla is planning to open its first manufacturing plant (for the production of batteries) outside the US. You are one of the financial analyst that will help assessing the feasibility of the investment.
2. Tesla has commissioned one of the Big Four Consulting firm to provide some recommendations with regard to the current legal regulations in China. The consulting service fees will amount to 1 million dollars.
3. Suppose that the life of the project is 5 years and the initial investment in the project today is 100 million dollars.
4. The plant will be depreciated to $0 book value over the 5 years and can be sold by Tesla in year 5 for 10 million dollars.
5. It has been estimated that the new manufacturing plant will be able to generate 45 million dollars in annual revenue (starting at the end of the first year).
6. The new production of batteries in China will have a direct impact on the production of batteries in the US. The revenues generated in US are estimated to drop by 7 million dollars each year.
7. The annual variable costs are expected to be 25% of the incremental annual revenues.
8. The current weighted average cost of capital for Tesla is 6% and the company tax rate is 30%.
9. This project has a higher risk profile than the company as a whole and will be financed using the same financial structure of the company.
10. Elon Musk (Tesla CEO) wants to recover the initial investment, before the next election in China, in three years time
11. .Complete the following table to calculate the free cash flows for this project for every year.