What is the net present value and internal rate of return

Assignment Help Financial Management

Reference no: EM131563840

The Frank Stone Company is considering the introduction of a new product. Generally, teh company's products have a life of about 5 years, after which they are deleted from the range of products that the company sells. The new product requires the purchase of new equipment costing $4,000,000, including freight and installation charges. The useful life of the equipment is 5 years, with an estimated resale of equipment of $1,575,000 at the end of that period. The equipment will be fully depreciation to zero value using the straight line (prime cost) method.

The new product will be manufactured in a factory already owned by the company. This factory is currently being rented to another company under a lease agreement that has 5 years to run and provides for an annual rental of $150,000. Under the lease agreement, the Frank Stone Company can cancel the lease by immediately (year 0) paying the lessee compensation equal to 1 year's rental payment.

It is expected that the product will involve the company in sales promotion expenditures that will amount to $500,000 during the first year the product is on the market. Additions to current assets (net working capital) will require $225,000 at the commencement of the project and are assumed to be fully recoverable at the end of the fifth year.

The new product is expected to generate sales revenue as follows:

Year 1: $3,000,000

Year 2: $3,500,000

Year 3: $3,250,000

Year 4: $3,000,000

Year 5: $1,500,000

It is assumed that all cash flows are received at the end of each year. The corporate tax rate is 35%.

Frank Stone Company has an equity beta of 0.5. Its capital structure consists of equal amounts of equity and debt. The risk free rate is 6%. The debt has a pre-tax yield of 10% and the expected rate of return on the market index is 18%.

Using the inputs suggested in the proposed investment, design an Excel financial model that can help to evaluate the project. The model should enable Frank Stone Company to consider the project and forecast the net cash flows. 5 marks will be allocated for the presentation and clarity of your model (e.g., if there are clear headings, clear arrangement for input cells, appropriate use of colors, have some degree of flexibility, generate warning messages for wrong user inputs, etc.).

Answer the following questions using your Excel financial model:

a. What is Frank Stone Company ’s weighted average cost of capital (WACC)?

b. Estimate the free cash flows of the project.

c. What is the net present value (NPV) and internal rate of return (IRR) of the project? Should Frank Stone Company undertake the project based on NPV? How about IRR? Do both NPV and IRR lead to the same decision?

d. Draw a line graph to explain the sensitivity of the NPV to changes in WACC? The graph should have a chart title, as well as x- and y-axis labels.

Reference no: EM131563840

Questions Cloud

What are the long-term issues : Describe hand-arm vibrations (HAVS); what are the long-term issues an employee might have if vibration sources are not corrected?

Why is this phenomenon interesting important and relevant : Why is this phenomenon interesting, important, and relevant? Why do you care about it? You should address the purpose of your inquiry.

How many watches must be sold to yield a maximum revenue : MAXIMIZING REVENUE The quantity demanded each month of the Sicard wristwatch is related to the unit price by the equation.

Downturn in the market : Al-tech Manufacturing has seen a downturn in the market which resulted in a reduction of sales and net income.

What is the net present value and internal rate of return : The Frank Stone Company is considering the introduction of a new product. What is the net present value (NPV) and internal rate of return (IRR) of the project?

What is the angle between the two earth positions : What is the angle between the two Earth positions?Is there really a dark side of the Moon? Well, in a way, yes

Indicate the type of research your question lends itself to : State your research question, indicate the type of research your question lends itself to (descriptive or inferential), and explain why.

Embry-riddle aeronautical university : Explain the NTSB Party Process and how it assists the NTSB in the investigative process.

Aviation safety-discussion-accident investigation : Post to this forum your answers to the following question. Again, the rationale supporting your answers may be more important than the actual answers.

User Account

All Pages