Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Webmasters.com has developed a powerful new server that would be used for corporations Internet activities. It would cost $10 million at Year 0 to buy

Webmasters.com has developed a powerful new server that would be used for corporations Internet activities. It would cost $10 million at Year 0 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 10% of the year's projected sales; for example, NWC0 = 10%(Sales1). The servers would sell for $24,000 per unit, and Webmasters believes that variable costs would amount to $17,500 per unit. After Year 1, the sales price and variable costs will increase at the inflation rate of 3%. The companys nonvariable costs would be $1 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 1,000 units per year.

The equipment would be depreciated over a 5-year period, using MACRS rates. The estimated market value of the equipment at the end of the projects 4-year life is $500,000. Webmasters federal-plus-state tax rate is 40%. 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 a WACC of 8%, and high-risk projects at 13%.

a. Develop a spreadsheet model, and use it to find the projects NPV, IRR, and payback.

Input Data (in thousands of dollars)
Equipment cost $10,000 Key Results:
Net operating working capital/Sales 10% NPV =
First year sales (in units) 1,000 IRR =
Sales price per unit $24.00 Payback =
Variable cost per unit (excl. depr.) $17.50
Nonvariable costs (excl. depr.) $1,000
Market value of equipment at Year 4 $500
Tax rate 40%
WACC 10%
Inflation in prices and costs 3.0%
Estimated salvage value at year 4 $500
Intermediate Calculations 0 1 2 3 4
Units sold
Sales price per unit (excl. depr.)
Variable costs per unit (excl. depr.)
Nonvariable costs (excl. depr.)
Sales revenue
Required level of net operating working capital
Basis for depreciation $10,000
Annual equipment depr. rate 20.00% 32.00% 19.20% 11.52%
Annual depreciation expense
Ending Bk Val: Cost Accum Dep'rn $10,000
Salvage value $500
Profit (or loss) on salvage
Tax on profit (or loss)
Net cash flow due to salvage
Years
Cash Flow Forecast 0 1 2 3 4
Sales revenue
Variable costs
Nonvariable operating costs
Depreciation (equipment)
Oper. income before taxes (EBIT)
Taxes on operating income (40%)
Net operating profit after taxes
Add back depreciation
Equipment purchases
Cash flow due to change in NOWC
Net cash flow due to salvage
Net Cash Flow (Time line of cash flows)
Key Results: Appraisal of the Proposed Project
Net Present Value (at 10%) =
IRR =
MIRR =
Payback =
Discounted Payback =
Data for Payback Years Years
0 1 2 3 4
Net cash flow
Cumulative CF
Part of year required for payback
Data for Discounted Payback Years Years
0 1 2 3 4
Net cash flow
Discounted cash flow
Cumulative CF
Part of year required for discounted payback
b. Now conduct a sensitivity analysis to determine the sensitivity of NPV to changes in the sales price, variable costs per unit, and number of units sold. Set these variables values at 10% and 20% above and below their base-case values. Include a graph in your analysis.
% Deviation SALES PRICE Note about data tables. The data in the column input should NOT be input using a cell reference to the column input cell. For example, the base case Sales Price in Cell B86 should be the number $24.00 you should NOT have the formula =D28 in that cell. This is because you'll use D28 as the column input cell in the data table and if Excel tries to iteratively replace Cell D28 with the formula =D28 rather than a series of numbers, Excel will calculate the wrong answer. Unfortunately, Excel won't tell you that there is a problem, so you'll just get the wrong values for the data table!
from Base NPV
Base Case $24.00
-20%
-10%
0%
10%
20%
% Deviation VARIABLE COST % Deviation 1st YEAR UNIT SALES
from Base NPV from Base NPV
Base Case $17.50 Base Case 1,000
-20% -20%
-10% -10%
0% 0%
10% 10%
20% 20%
Deviation NPV at Different Deviations from Base
from Sales Variable
Base Case Price Cost/Unit Units Sold
-20% $0 $0 $0
-10% $0 $0 $0
0% $0 $0 $0
10% $0 $0 $0
20% $0 $0 $0
Range
c. Now conduct a scenario analysis. Assume that there is a 25% probability that best-case conditions, with each of the variables discussed in Part b being 20% better than its base-case value, will occur. There is a 25% probability of worst-case conditions, with the variables 20% worse than base, and a 50% probability of base-case conditions.
Sales Unit Variable
Scenario Probability Price Sales Costs NPV
Best Case 25% $28.80 1,200 $14.00
Base Case 50% $24.00 1,000 $17.50
Worst Case 25% $19.20 800 $21.00
Expected NPV =
Standard Deviation =
Coefficient of Variation = Std Dev / Expected NPV =
d. If the project appears to be more or less risky than an average project, find its risk-adjusted NPV, IRR, and payback.
CV range of firm's average-risk project: 0.8 to 1.2
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?
Please show your work and provide link to excel document

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

Financial Management

Authors: Rob Quail, Ricardo J. Rodriguez

2nd Edition

1557868441, 9781557868442

More Books

Students also viewed these Finance questions

Question

Why are non-voting shares disliked by the investing institutions?

Answered: 1 week ago

Question

Let A and B be two events in a sample space with A B. Then, A B = .

Answered: 1 week ago