Answered step by step
Verified Expert Solution
Question
1 Approved Answer
[ Your company ] has developed a new procedure that greatly improves durability and efficiency. After spending $ 5 0 0 , 0 0 0
Your company has developed a new procedure that greatly improves durability and efficiency. After spending $ on the research and development, company is considering implementing the procedure in a project that requires an initial investment of $ in new equipment.
The equipment must be purchased before the new procedure can begin. For tax purposes, the equipment is subject to a year straightline depreciation schedule, with a projected zero salvage value. For simplicity, however, we will continue to assume that the asset can actually be used out into the indefinite future ie the actual useful life is effectively infinite
Company anticipates that the sales will be $ in the first year Year They expect that sales will initially grow at an annual rate of until the end of fifth year. After that, the sales will grow at the estimated annual rate of inflation in perpetuity.
The cost of goods sold is estimated to be of sales.
The accounting department also estimates that at introduction in Year the new projects required initial net working capital will be $ In future years accounts receivable are expected to be of the next year sales, inventory is expected to be of the next years cost of goods sold and accounts payable are expected to be of the next years cost of goods sold.
The selling, general and administrative expense is estimated to be $ per year, but $ million of this amount is the overhead expense that will be incurred even if the project is not accepted.
The research and development to support the product was completed last month at a cost of $ to be paid by the end of next year.
The annual interest expense tied to the project is $
Company has a cost of capital of and faces a marginal tax rate of and an average tax rate is
Instructions
I posted an incomplete Excel template for your analysis. You need to figure out how to construct the pro forma income statements and calculate the incremental unlevered net income. You should include ONLY the factors that will affect your capital budgeting decision. Revise the template if necessary.
Note that your analysis should be set up so the assumptions that impact the cash flow estimates can be easily changed to identify the sensitivity of your calculations to these assumptions.
There are three sheets in the template. Use the worksheet NPV for questions to and the other two sheets for questions and
Submit your Excel spreadsheet through blackboard. Clearly show your work so that I can trace your numbers.
Questions
Use Excel to construct sixyear pro forma income statements and calculate the incremental unlevered net income for the first six years.
Calculate sixyear projections for free cash flows. Remember to include cash flows from the income statement and depreciation, changes in net working capital, and capital expenditures or dispositions.
Hint: You need to calculate the level of net working capital NWC and change in NWCPay attention to the timing of NWC
Company expects that free cash flow from Year onwards will increase at a constant rate of year into the indefinite future. Calculate PVterminal value that captures the value of future free cash flows in Year and beyond That is calculate the terminal value first, then find its value in Year today If you need to calculate free cash flow for Year or later, use the free cash flow growth rate and the previous free cash flow. Do not construct the entire unlevered net income in order to calculate the free cash flow.
Hint: We went over this in Lecture Note so let me briefly review the key points:
Assuming the cash flows grow at a constant rate g after Year N then
Year N TV Year N CFrgfrom growing perpetuity formula
where r is discount rate
We should discount this Terminal Value back to Year
Determine the NPV of the project. Remember to net out any initial cash outflows.
Perform a sensitivity analysis on four parameters: Select four parameters from the list below and explain why those parameters are important to analyze for your company. Make sure your explanation makes sense for YOUR company. For example a retail company may be very concerned with inventory. The Worst and Best case for each assumption is already provided. Write your answer in Excel.
Parameter
Initial Assumption
Worst Case
Best Case
Sales in Year in thousands
$
$
$
Sales Growth through Year
Cost of Goods Sold of Sales
Accounts Receivable of Next Year Sales
Inventory of Next Year
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started