The company is evaluating if it is worth it to have the capital investment as showed in the Capital Investment Table. The EBITDA multiplier of similar companies 8.2. The debt used has a coupon of 10%. The WACC is 17%.

a. What is the increase in Net Working Capital for 2020? b. What is the increase in Net Working Capital for 2021? c. What would be the Free Cash Flow for 2020? d. What would be the Free Cash Flow for 2021? e. What is the present value of the Free cash flows? f. What is the present value of the continuation value for the firm? g. What is the present value of the Interest Tax Shield? h. What is the Firm Value with the expansion of the project?

2019 2020 2021 Free Cash Flow (000s) 1 Net Income Plus: After-Tax Interes Expense 3 Unlevered Net Income Plus: Depreciation Less: Increases in NWC Less: Capital Expenditures Free Cash Flow of Firm Valuation of the Growth 1 Free Cash Flow of the Firm 2 PV of the Cash Flow 3 Continuation Value 4 PV of Continuation Value 5 net Interest Expense Interest Tax Shield PV Interest Tax Shield Firm Value 2019 2020 2021 Income Statement 1 Sales Revenue 2 less: Cost of Goods Sold 3 EBITDA 4 less: Depreciation Expense 5 EBIT 6 less: Interest and Other Expenses 7 PRE-TAX INCOME 8 less: Income Tax 9 NET INCOME 104,580.00 $ 85,755.60 $ 18,824.40 $ 15,687.00 $ 3,137.40 $ 405.00 $ 2,732.40 $ 1,092.96 $ 1,639.44 $ 123,672.39 $ 101,411.36 $ 22,261.03 $ 18,550.86 $ 3,710.17 $ 405.00 $ 3,305.17 $ 1,322.07 $ 1,983.10 $ 144,948.70 118,857.94 26,090.77 21,742.31 4.348.46 4,230.00 118.46 47.38 71.08 31,374.00 $ 24,053.40 $ 24,053.40 $ 79,480.80 $ 75,297.60 $ 154,778.40 $ 37,101.72 $ 28,444.65 $ 28,444.65 $ 93,991.01 $ 89,044.12 $ 183,035.13 $ 43,484.61 33,338.20 33,338.20 110,161.01 104,363.07 214,524.08 Balance Sheet 1 ASSETS 2 Cash and Equivalents 3 Accounts Receivable 4 Inventory 5 CURRENT ASSETS 6 Property, Plant and Equipment 7 TOTAL ASSETS 8 LIABILITIES AND EQUITY 9 Accounts Payable 10 CURRENT LIABILITIES 11 Long-Term Debt 12 TOTAL LIABILITIES 13 STOCKSHOLDER'S EQUITY 14 Retained Earnings 15 TOTAL EQUITY 16 TOTAL LIABILITIES AND EQUITY 16,732.80 $ 16,732.80 $ 4,500.00 $ 21,232.80 $ 133,545.60 $ - $ 133,545.60 $ 154,778.40 $ 19,787.58 19,787.58 47,000.00 66,787.58 74,134.00 892.40 75,026.40 141,813.98 $ S $ $ $ $ $ $ 23,191.79 23,191.79 47,000.00 70.191.79 74,134.00 31.98 74,165.98 144,357.78 Net Working Capital Requirements Current Assets 1 Current Liabilities Net Working Capital 4 Increase in Net Working Capital 1 Capital Investment Capital Investment 2,500.00 $ 45,000.00 $ 7,500.00 2019 2020 2021 Free Cash Flow (000s) 1 Net Income Plus: After-Tax Interes Expense 3 Unlevered Net Income Plus: Depreciation Less: Increases in NWC Less: Capital Expenditures Free Cash Flow of Firm Valuation of the Growth 1 Free Cash Flow of the Firm 2 PV of the Cash Flow 3 Continuation Value 4 PV of Continuation Value 5 net Interest Expense Interest Tax Shield PV Interest Tax Shield Firm Value 2019 2020 2021 Income Statement 1 Sales Revenue 2 less: Cost of Goods Sold 3 EBITDA 4 less: Depreciation Expense 5 EBIT 6 less: Interest and Other Expenses 7 PRE-TAX INCOME 8 less: Income Tax 9 NET INCOME 104,580.00 $ 85,755.60 $ 18,824.40 $ 15,687.00 $ 3,137.40 $ 405.00 $ 2,732.40 $ 1,092.96 $ 1,639.44 $ 123,672.39 $ 101,411.36 $ 22,261.03 $ 18,550.86 $ 3,710.17 $ 405.00 $ 3,305.17 $ 1,322.07 $ 1,983.10 $ 144,948.70 118,857.94 26,090.77 21,742.31 4.348.46 4,230.00 118.46 47.38 71.08 31,374.00 $ 24,053.40 $ 24,053.40 $ 79,480.80 $ 75,297.60 $ 154,778.40 $ 37,101.72 $ 28,444.65 $ 28,444.65 $ 93,991.01 $ 89,044.12 $ 183,035.13 $ 43,484.61 33,338.20 33,338.20 110,161.01 104,363.07 214,524.08 Balance Sheet 1 ASSETS 2 Cash and Equivalents 3 Accounts Receivable 4 Inventory 5 CURRENT ASSETS 6 Property, Plant and Equipment 7 TOTAL ASSETS 8 LIABILITIES AND EQUITY 9 Accounts Payable 10 CURRENT LIABILITIES 11 Long-Term Debt 12 TOTAL LIABILITIES 13 STOCKSHOLDER'S EQUITY 14 Retained Earnings 15 TOTAL EQUITY 16 TOTAL LIABILITIES AND EQUITY 16,732.80 $ 16,732.80 $ 4,500.00 $ 21,232.80 $ 133,545.60 $ - $ 133,545.60 $ 154,778.40 $ 19,787.58 19,787.58 47,000.00 66,787.58 74,134.00 892.40 75,026.40 141,813.98 $ S $ $ $ $ $ $ 23,191.79 23,191.79 47,000.00 70.191.79 74,134.00 31.98 74,165.98 144,357.78 Net Working Capital Requirements Current Assets 1 Current Liabilities Net Working Capital 4 Increase in Net Working Capital 1 Capital Investment Capital Investment 2,500.00 $ 45,000.00 $ 7,500.00