Reference no: EM132788295
Capital Budgeting - Blackmores Group
All amounts are in $AUD. Blackmores is evaluating two manufacturing facilities projects in Asia. In order to mitigate the risk and assess the fit for purpose of these manufacturing plants, Blackmores asked "SGS Ltd." to conduct technical due diligence on each of the two facilities. "SGS Ltd." is asking $1 Million as a fixed fee for its consulting services. Project A has an initial outlay of dollars $500 million and Project B has an initial outlay of $950 million. Project A will produce 350,000,000 tablets ready for sale starting at the end of year 1 until the end of year 5 and 450,000,000 tablets starting at the end of year 6 until the end of year 10. It will also incur working capital expenses at the end of year 1 to 5 of $40 million (this working capital will not be recovered). Project B will produce 600,000,000 tablets ready for sale starting at the end of year 1 until the end of year 10. It will also incur working capital expenses at the end of year 1 to 3 of $90 million (this working capital will not be recovered). Assume that the average selling price of a single tablet is $1 over the ten years. The operating costs of both projects will be 30% of the revenues from year 1-10. Both investments will be depreciated on a straight-line basis over ten years to 0 book value. Blackmores has estimated that the manufacturing plants can be sold at the end of year 10 respectively for $100 million (Project A) and $150 million (Project B). The tax rate is 30%. All cash flows are annual and are received at the end of the year. The weighted average cost of capital for both projects is 10%.
a) Asia is a very important market for Blackmores and the company is considering to buy a new manufacturing facility in the country. The company is currently evaluating two existing manufacturing plants which have different production capacities. Calculate the FCFs to each project
b) What is the NPV for each project?
c) Assume that the risk of investing in these manufacturing plants is higher than the overall risk of the company, what would happen to the discount rate and consequently NPV of the two projects? Why?
d) What is the Discounted Payback Period for each project?
e) What is the IRR for each project?
f) Suppose that Blackmores' management payback rule is 4 years. Based on your analysis which project should be chosen? Justify your answer with reference to theory. What other elements could be taken into consideration when selecting the project?