Would you invest in this company? (given the figures below) Why or why not?

Base Case
1)Cash flows from fixed assets
	Year 0	1	2	3	4	5
Equipment Cost	-2E+06
Equipment Set-up cost	-300000
Equipment Salvage Value						600000
Cash flow from assets	-2E+06	0	0	0	0	600000
2)Cash flows from changes to operating capital
NOWC 10%*Sales Value		-250000	-270375	-292411	-316242	-342016
3) Cash flows from operations	Year 0	1	2	3	4	5
Unit Sales/Year		25000	26250	27563	28941	30388
Projected price/Year		100	103	106	109	113
Projected Total sales value---1		2500000	2703750	2924106	3162420	3420157
Less: Variable cost/unit		60	63	66.15	69.458	72.93
Total Variable cost ---------2		-2E+06	-2E+06	-2E+06	-2E+06	-2E+06
Less: Fixed cost-------------3		-500000	-530000	-561800	-595508	-631238
Less: MACRS Depn.---------4		-328670	-563270	-402270	-287270	-205390	-205160	-205390	-102580
EBIT --------1+2+3+4		171330	-43270	136776	269499	367346
Tax at 35% *EBIT		-59966	0	-47872	-94325	-128571
EAT		111365	-43270	88905	175174	238775
Add Back Depreciation		328670	563270	402270	287270	205390
Operating cash flow		440035	520000	491175	462444	444165
Base Case NPV
	Year 0	1	2	3	4	5
Cash flow from assets	-2E+06	0	0	0	0
After tax salvage600000*(1-35%)						390000
NOWC 10%*Sales Value		-250000	-270375	-292411	-316242	-342016
Recovery of NOWC						1471043
Operating cash flow		440035	520000	491175	462444	444165
Net annual cash flows	-2E+06	190035	249625	198764	146202	1963192
PV F at WACC 10%	1	0.90909	0.82645	0.75131	0.68301	0.62092
PV at WACC at 10%	-2E+06	172759	206302	149334	99858	1218988
NPV (Base Case)	-452759
WORST Case Scenario
2)Cash flows from changes to operating capital
NOWC 10%*Sales Value		-250000	-252500	-255025	-257575	-260151
3) Cash flows from operations	Year 0	1	2	3	4	5
Unit Sales/Year		25000	25000	25000	25000	25000
Projected price/Year		100	101	102	103	104
Projected Total sales value---1		2500000	2525000	2550250	2575753	2601510
Less: Variable cost/unit		60	63	66.15	69.458	72.93
Total Variable cost ---------2		-2E+06	-2E+06	-2E+06	-2E+06	-2E+06
Less: Fixed cost-------------3		-500000	-530000	-561800	-595508	-631238
Less: MACRS Depn.---------4		-328670	-563270	-402270	-287270	-205390
EBIT --------1+2+3+4		171330	-143270	-67570	-43463	-58378
Tax at 35% *EBIT		-59966	0	0	0	0
EAT		111365	-143270	-67570	-43463	-58378
Add Back Depreciation		328670	563270	402270	287270	205390
Operating cash flow		440035	420000	334700	243807	147012
Worst Case NPV
	Year 0	1	2	3	4	5
Cash flow from assets	-2E+06	0	0	0	0
After tax salvage600000*(1-35%)						390000
NOWC 10%*Sales Value		-250000	-252500	-255025	-257575	-260151
Recovery of NOWC						1275251
Operating cash flow		440035	420000	334700	243807	147012
Net annual cash flows	-2E+06	190035	167500	79675	-13768	1552112
PV F at WACC 10%	1	0.90909	0.82645	0.75131	0.68301	0.62092
PV at WACC at 10%	-2E+06	172759	138430	59861	-9404	963740
NPV (Worst Case)	-974615
BEST Case Scenario
2)Cash flows from changes to operating capital
NOWC 10%*Sales Value		-250000	-315000	-396900	-500094	-630118
3) Cash flows from operations	Year 0	1	2	3	4	5
Unit Sales/Year		25000	30000	36000	43200	51840
Projected price/Year		100	105	110.25	115.76	121.55
Projected Total sales value---1		2500000	3150000	3969000	5000940	6301184
Less: Variable cost/unit		60	63	66.15	69.458	72.93
Total Variable cost ---------2		-2E+06	-2E+06	-2E+06	-3E+06	-4E+06
Less: Fixed cost-------------3		-500000	-530000	-561800	-595508	-631238
Less: MACRS Depn.---------4		-328670	-563270	-402270	-287270	-205390
EBIT --------1+2+3+4		171330	166730	623530	1117598	1683845
Tax at 35% *EBIT		-59966	-58356	-218236	-391159	-589346
EAT		111365	108375	405295	726439	1094499
Add Back Depreciation		328670	563270	402270	287270	205390
Operating cash flow		440035	671645	807565	1013709	1299889
Best Case NPV
	Year 0	1	2	3	4	5
Cash flow from assets	-2E+06	0	0	0	0
After tax salvage600000*(1-35%)						390000
NOWC 10%*Sales Value		-250000	-315000	-396900	-500094	-630118
Recovery of NOWC						2092112
Operating cash flow		440035	671645	807565	1013709	1299889
Net annual cash flows	-2E+06	190035	356645	410665	513615	3151883
PV F at WACC 10%	1	0.90909	0.82645	0.75131	0.68301	0.62092
PV at WACC at 10%	-2E+06	172759	294748	308538	350806	1957072
NPV (Best Case)	783922
		PV of depn. Tax shield lost	Net NPV	Prob.
NPV (Base Case)	-452759	269059	-721819	50%	-360909
NPV (Worst Case)	-974615	269059	-1E+06	25%	-310919
NPV (Best Case)	783922	269059	514863	25%	128716
Net Present Value					-543112
Note:
PV of Depn. Tax -shield lost=
(205160/1.1^6)+(205390/1.1^7)+(102580/1.1^8)
269059