What is the projected cash flow schedule

Reference no: EM133290614

CASE SUMMARY

Pilgrim Coffee Inc. is a successful chain of coffee shops that offers handcrafted coffee and espresso drinks using outsourced coffee beans. In their quest to deliver the best cup of coffee around, top management has learned a lot about coffee beans from around the world and are considering the task of roasting their own coffee beans in house at their flagship cafe. They believe they can wholesale their roasted coffee beans to other coffee shops, both local and afar and offer their packaged beans to customers in-house as well use the beans for their own drink creations. The COO is worried about the potentially high costs involved and would like to use your finance knowledge to evaluate the new venture and address their concern.

CASE OVERVIEW

The main equipment required is a commercial coffee bean roaster. Management has their eyes set on a vintage commercial roasting machine which costs $180,000. The shipping and installation cost of the machine is $40,000. The roasting machine will be depreciated under the MACRS system using the applicable depreciation rates which are 33%, 45%, 15%, and 7% respectively. Production is estimated to last for three years, and the company will exit the market before intense competition sets in and erodes profits. The market value of the coffee bean roaster is expected to be $120,000 after three years. Net working capital of $5,000 is required at the start, which will be recovered at the end of the project. The coffee beans will be packaged in 12 oz. containers that sell for $22.00 each. The company expects to sell 20,000 units per year; cost of goods sold is expected to total 70% of dollar sales.

Weighted Average Cost of Capital (WACC):

Pilgrim's common stock is currently listed at $45 per share; new preferred stock sells for $50 per share and pays a dividend of $2.50. Last year, the company paid dividends of $1.50 per share for common stock, which is expected to grow at a constant rate of 10%. The local bank is willing to finance the project at 12.5% annual interest. The company's marginal tax rate is 35%, and the optimum target capital structure is:

Common equity 50%
Preferred 20%
Debt 30%

What are the Free Cash Flows (FCF) generated from the project?

what is the projected cash flow schedule?

What is the Weighted Average Cost of Capital (WACC)?

Compute the after-tax cost of debt

Compute the cost of common equity

Compute the cost of preferred stock

Compute the Weighted Average Cost of Capital (WACC)

Reference no: EM133290614

Questions Cloud

Explain how the capital structure of a company can help : FIN 305 University of Hawaii Concisely explain how the capital structure of a company can help a company pursue a growth strategy. Answer completely

What is the option price : Each step in the model is 3 months, the risk free rate is 20% per annum with continuous compounding. What is the option price when u = 1.2 and d = 1/u

Define the background of fintechs : FIN 4323 Florida State College at Jacksonville how they came into existence, and their current scope of operations. Explain the impact that FinTechs have had

Discuss which types of risk are most and least critical : FINANCE 404 University of Massachusetts, Amherst Give a specific example of either a money market or capital market investment security and discuss which types

What is the projected cash flow schedule : What are the Free Cash Flows (FCF) generated from the project and what is the projected cash flow schedule

Does the foreign currency have to change over the investment : how much (as a percentage) does the Albanian currency have to change over the investment horizon - does the foreign currency have to change over the investment

What is the value of the stock now : Dividends are expected to grow by 10% for the next 4 quarters, and then grow by 1.6% thereafter. Apple has a required quarterly return of 2%. What is the value

Identify some current economic indicators that may influence : Identify some current economic indicators that may influence the direction of the stock and bond markets.

What was the earnings per share : What was the earnings per share that Ammazone had available to distribute before any tax was paid? (round to two decimal places at the end of the calculations)

User Account

All Pages