Calculate the npv of project

Assignment Help Corporate Finance
Reference no: EM13199617

Laptop plc. is planning on setting up a laptop repair centre. They estimate that:

The required investment will be £0.3m and the investment's life is expected to be 5 years.

The investment is to be depreciated using the straight line depreciation method and none of the costs are expected to be recovered at the end of the 5 years.

Total revenues from repairs are expected to be £200,000 in year one (one year from now), growing at 2.5% per annum. Staffing costs are £90,000 per year.

Administrative, advertising and general expenses associated with the centre are expected to be £20,000 per year. 

All costs are expected to increase at 2.5% per annum. 

The discount rate for ventures of similar risk is 12%.

Laptop plc. faces a corporate tax rate of 35%.

  1. Calculate the NPV of this project and determine whether it should be accepted or rejected.

Year 0

Year 1

Year 2

Year 3

Year 4

Year 5

Investment

-300000






Revenues


200000

205000

210125

215378.1

220762.6

Total Costs


110000

112750

115568.8

118458

121419.4

Depreciation


60000

60000

60000

60000

60000

Total Income


30000

32250

34556.25

36920.16

39343.16

Taxes


10500

11287.5

12094.69

12922.05

13770.11

AT Income


19500

20962.5

22461.56

23998.1

25573.05

CF (add depr)


79500

80962.5

82461.56

83998.1

85573.05















PV

-300000

70982.14

64542.81

58694.51

53382.31

48556.45

R=0.12







NPV

-3841.78






  1. Suppose you are told that Laptop plc. is totally equity financed. The company has a beta equal to 1.2. Appropriate estimates for the risk free rate and the market risk premium are 2% and 4%, respectively. Calculate the NPV of this project and determine whether it should be accepted or rejected.

RCAPM

0.068







-300000

74438.2

70980.88

67692.07

64563.11

61585.83

NPV

39260.1






  1. Suppose you are told that Laptop plc's core business is not laptop repairs but production of laptop components. The beta of companies in the laptop repair business is generally around 2.5. Would you recommend accepting or rejecting the project? [Explain your answer in no more than 100 words]  
  2. In no more than 200 words, illustrate the concept of homemade leverage and explain the role it plays in Modigliani's and Miller's capital structure irrelevance result.

Reference no: EM13199617

Questions Cloud

What is the purpose of an import quota : To reduce competition from foreign producers. is the best states the purpose of an import quota. is it  true or false.
Start a programme of stock repurchases : To reduce the company's cost of capital, the management of Company A should start a programme of stock repurchases financed through the issue of new debt.
Calculate marginal revenue & marginal cost for each quantity : Total Rev0 8 16 24 32 40 48 56 1.) Calculate marginal revenue & marginal cost for each quantity 2.) Can you tell whether this firm is in a competitive industry and if the industry is in a long-run equilibrium
Does either company have a first-mover advantage : Two companies, Company A and Company B, are deciding whether each should implement a new pricing strategy, which may or may not result in a price war. If both companies reduce (discount) their current prices, each company will end up with $175K in ..
Calculate the npv of project : Calculate the NPV of this project and determine whether it should be accepted or rejected - Laptop plc. is planning on setting up a laptop repair centre.
Give example of a fiscal policy : An example of a fiscal policy Lowering the interest rate on loans to corporations, Increasing taxes to pay for greater military spending,are they true or fslse.
Describe the diamond-water paradox and the solution : Describe the Diamond-Water paradox and the solution. Explain why price is greater than marginal revenue for a single-price monopolist and how this differs from perfect competition.
How does a laissez faire economy make the decision : How does a laissez faire economy make the decision about what goods and services will be produced  Lawmakers in government vote on what will be produced or else.
Which policy program promotes economic stability : What is the multiplier associated with each policy program (i.e. the multiplier AFTER the program is implemented - just the number please) Which policy program promotes economic stability. MPC = 0.8 - 0.01Y (marginal propensity to consume).

Reviews

Write a Review

Corporate Finance Questions & Answers

  Impact of the global economic crisis on business environment

This paper reviews the article of ‘the impact of the global economic crisis on the business environment' that is written by Roman & Sargu (2011).

  Explain the short and the long-run effects on real output

Explain the short and the long-run effects on real output, price, and unemployment

  Examine the requirements for measuring assets

Examine the needs for measuring assets at fair value in accounting standards

  Financial analysis report driven by rigorous ratio analysis

Financial analysis report driven by rigorous ratio analysis

  Calculate the value of the merged company

Calculate the value of the merged company, the gains (losses) to each group of shareholders, NPV of the deal under different payment methods. Synergy remains the same regardless of payment method.

  Stock market project

Select five companies for the purpose of tracking the stock market, preparing research on the companies, and preparing company reports.

  Write paper on financial analysis and business analysis

Write paper on financial analysis and business analysis

  Intermediate finance

Presence of the taxes increase or decrease the value of the firm

  Average price-earnings ratio

What is the value per share of the company's stock

  Determine the financial consequences

Show by calculation the net present value for the three alternatives (no education, network design certification, mba). Also, according to NPV suggest which alternative you advise your friend to choose

  Prepare a spread sheet model

Prepare a spread sheet model for the client that determines NPV/IRR with and without tax.

  Principles and tools for financial decision-making

Principles and tools for financial decision-making. Analyse the concept of corporate capital structure and compute cost of capital.

Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd