Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

You are a manager at Percolated Fiber, which is considering expanding its operations in synthetic fiber manufacturing. Your boss comes into your office, drops a

You are a manager at Percolated Fiber, which is considering expanding its operations in synthetic fiber manufacturing. Your boss comes into your office, drops a consultant's report on your desk, and complains, "We owe these consultants

$1.5

million for this report, and I am not sure their analysis makes sense. Before we spend the

$21.4

million on new equipment needed for this project, look it over and give me your opinion." You open the report and find the following estimates (in millions of dollars):

Project Year

Earnings Forecast

1

2

. . .

9

10

Sales Revenue

29.000

29.000

29.000

29.000

Cost

of Goods Sold

17.400

17.400

17.400

17.400

=Gross

Profit

11.600

11.600

11.600

11.600

General,

Sales and Administrative Expenses

1.712

1.712

1.712

1.712

Depreciation

2.140

2.140

2.140

2.140

=Net

Operating Income

7.748

7.748

7.748

7.748

Income

Tax

2.712

2.712

2.712

2.712

=Net

Income

5.036

5.036

5.036

5.036

All of the estimates in the report seem correct. You note that the consultants used straight-line depreciation for the new equipment that will be purchased today (year 0), which is what the accounting department recommended. They also calculated the depreciation assuming no salvage value for the equipment. The report concludes that because the project will increase earnings by

$5.036

million per year for 10 years, the project is worth

$50.36

million. You think back to your glory days in finance class and realize there is more work to be done!

First, you note that the consultants have not included the fact that the project will require

$11.5

million in working capital up front (year 0), which will be fully recovered in year 10. Next, you see they have attributed

$1.712

million of selling, general, and administrative expenses to the project, but you know that

$0.856

million of this amount is overhead that will be incurred even if the project is not accepted. Finally, you know that accounting earnings are not the right thing to focus on!

a. Given the available information, what are the free cash flows in years 0 through 10 that should be used to evaluate the proposed project?

b. If the cost of capital for this project is

16%,

what is your estimate of the value of the new project?

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

Project Financing Asset-Based Financial Engineering

Authors: John D Finnerty

3rd Edition

1118421841, 9781118421840

More Books

Students also viewed these Finance questions