Projected financials of the new project

Assignment Help Finance Basics
Reference no: EM133059593

As of late 2019, Toyota Motor Corporation has twelve engineering and manufacturing facilities in the United States. Recently, Toyota has been considering expanding the production of their gas-electric hybrid drive systems in the U.S. To enable the expansion, they are contemplating investing $1.5 billion at the end of 2021 (Year 0) in a new plant with an expected 10-year life. In the meantime, they also need to invest $30 million upfront in net working capital before the production can take place.

The projected financials of the new project for the Year 1 operation (2022) are as follows:

Earnings before interest and taxes (EBIT): 

$170 million 

Depreciation expense: 

$150 million 

Increase in net working capital:

$40 million

The anticipated unlevered free cash flows from the new plant will grow by 5% for each of the next two years (Years 2 and 3) and then 2% per year for the remaining seven years. As a newly hired MBA in the capital budgeting division you have been asked to evaluate the new project using the WACC method. You will estimate the cash flows and compute the appropriate cost of capital and the net present values. You must seek out the information necessary to value the free cash flows but will be provided some directions to follow. Assume that corporate tax rate is 21%.

Assumptions

 

 

 

 

 

 

 

 

 

 

 

Capital Expenditure

 

USD million

 

 

 

 

 

 

 

 

 

EBIT (Year 1)

 

USD million

 

 

 

 

 

 

 

 

 

Depreciation (Year 1)

 

USD million

 

 

 

 

 

 

 

 

 

Increase in Net Working Capital (Year 1)

 

USD million

 

 

 

 

 

 

 

 

 

Increase in Net Working Capital (Year 0)

 

USD million

 

 

 

 

 

 

 

 

 

Tax Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FCF's Growth Rate

 

 

5%

5%

2%

2%

2%

2%

2%

2%

2%

Year

0

1

2

3

4

5

6

7

8

9

10

 

2021

2022

2023

2024

2025

2026

2027

2028

2029

2030

2031

EBIT

 

 

 

 

 

 

 

 

 

 

 

Less: Taxes

 

 

 

 

 

 

 

 

 

 

 

Unlevered Net Income

 

 

 

 

 

 

 

 

 

 

 

Add: Depreciation

 

 

 

 

 

 

 

 

 

 

 

Less: Capital Expenditures

 

 

 

 

 

 

 

 

 

 

 

Less: Increase in NWC

 

 

 

 

 

 

 

 

 

 

 

FCF

 

 

 

 

 

 

 

 

 

 

 

Reference no: EM133059593

Questions Cloud

What is the balance of Inventory on December : You are presented with the Financial Statements for Trex Company, Inc. Look to "Item 15". What is the balance of Inventory on December
How much will your dream car cost : You hope to buy your dream car for four years from now. Today, that car costs E82,500. You expect the price to increase by 4.8% per year over the next 4 years.
Can international criminal law end impunity : Can International Criminal Law end impunity, create justice and contribute to peace - address the statement below as if you were preparing for a debate
Portfolio of diversified investments : Explain the fallacy of this statement: "I'd rather put my money into a single, high-earning asset than in a portfolio of diversified investments; I'll earn more
Projected financials of the new project : As of late 2019, Toyota Motor Corporation has twelve engineering and manufacturing facilities in the United States. Recently, Toyota has been considering expand
How much would you still owe at the end of the first year : Suppose you borrowed $15,000 at a rate of 8% p.a. for 5 years compounded semiannually. How much would you still owe at the end of the first year
Identify the contextual elements of crime against humanity : Identify the contextual elements of crime against humanity - What is meant by the complementarity principle, where is it regulated in the Rome statute
What are heuristics : What are heuristics? Explain. How are these different from the Utopian Economics described by Cassidy?
Why do not we learn from our mistakes : Why don't we learn from our mistakes? In your answer explain in depth each of the 4 ideas. The 4 ideas are: Self-attribution bias, Hindsight Bias, Confirmation

Reviews

Write a Review

Finance Basics Questions & Answers

  Net operating working capital

Its current liabilities consisted of $600 of accounts payable, $500 of 5% short-term notes payable to the bank, and $400 of accrued wages and taxes.

  How much will the eps be after the proposed repurchase

calculate the firm's current earnings per share (EPS) and price/earnings (P/E) ratio.

  What is the project discounted payback period

Redesign Inc. is considering a project that has the following cash flow data.

  China is being pressured to revaluate its currency

1. China is being pressured to revaluate its currency.  Why would China's trading partners want an appreciation of the renminbi?2.  It is said that once you hedged a position with futures "price volatility is no longer a management concern".  Is this..

  Calculate the tax disadvantage to organizing a us business

Calculate the tax disadvantage to organizing a U.S. business today as a corporation, as compared to a Partnership, under the following conditions.

  Statements concerning the maximum possible loss

Which of following statements concerning the maximum possible loss for Piona at her house is correct? And write the explanation of the answer.

  Calculate the price of an option

Calculate price of an option that caps three-month rate, starting in 15 months time, at 15% (quoted with quarterly compounding) on a principal amount of $1,000

  Suppose you have submitted an order

Suppose you have submitted an order to your broker to buy at market. At what price will your trade be executed?

  What is the times-interest-earned ratio

A firm has net income before interest and taxes of $176,000 and interest expense of $26,200. What is the times-interest-earned ratio?

  Would you want to have your genes tested

Would you want to have your genes tested to know if you are at risk for a disorder?

  Estimate the terminal value

WACC is 8%. Using a 5-year DCF and a growing perpetuity to estimate the terminal value, what is the firm value of DECK?

  Total value of the issue are the out-of-pocket costs

Gallagher Corp. will issue 300,000 shares at a retail (public) price of $40. The company will receive $37.90 per share and incur $160,000 in out-of-pocket.

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