Reference no: EM132020121
Sways black store is considering a project which will require the purchase of $2.7 million in new equipment. The equipment will be depreciated straight-line to a book value of $1 million over the 5-year life of the project.
Annual sales from this project are estimated at $2,950,000. The variable cost is 40% of the annual sales and there is an annual fixed cost of $200,000. Sway's Back Store will sell the equipment at the end of the project for 30% of its original cost.
New net working capital equal to 15% of sales will be required to support the project. All of the new net working capital will be recouped at the end of the project. The firm's WACC is 12% per year. The tax rate is 40%.
1,)Please calculate the project NPV, IRR, Discounted Payback Period and Modified IRR (reinvestment return is 10%).
2.)If annual sales is changed to $1,800,000, what is the project's NPV. assuming every else the same? What is the sensitivity of NPV to annual sales?
3.)In the worst case, annual sales decreases to $1.2 million, and WACC increases to 15%. What is the project's NPV under the worst case?
4.)In the best case, annual sales increases to $ 2 million, and WACC decrease to 10%. What is the project's NPV under the best case?
5.)What is the expected NPV and standard deviation of NPV, based on the three scenarios? (assume equal chance of occurrence for each scenario)
6.)The company launches the project based on a marketing campaign one year before the project starts. The campaign costed $200,000. If the company launch the project without the campaign, there is only 50% chance that the project turns out to be expected.
There is also 50% chance that the project would fail the market and leads to a NPV of - $2,450,000. How much value does the marketing campaign add to project?
|
Calculate the total annual ordering cost
: Sylva's alternator production operation, which is operated at a constant rate, will require 650 components per month throughout the year.
|
|
Calculate average cost for each unit
: Sweet Acacia Industries began operations on July 1. It uses a perpetual inventory system. During July, the company had the following purchases and sales.
|
|
Estimate the current share price
: If the required return is 11 percent, and the company just paid a dividend of $2.15, what is the current share price?
|
|
What is this firms cost of equity
: Sweet Treats common stock is currently priced at $19.74 a share. The company just paid $1.15 per share as its annual dividend.
|
|
What is the sensitivity of npv to annual sales
: If annual sales is changed to $1,800,000, what is the project's NPV. assuming every else the same? What is the sensitivity of NPV to annual sales?
|
|
What is suzannes dollar-weighted rate of return
: What is Suzanne's dollar-weighted rate of return in this financial agreement, assuming simple interest for the rate of return?
|
|
Calculate industries adjusted present value
: Swamp & Sand Industries has the following data. At a discount rate of 12%, calculate its Adjusted Present Value (APV) for 20X1 through 20X3.
|
|
What are the cash flows associated with the machine
: Sussman Industries purchased a drilling machine for $100,000 and paid cash. Sussman expects to use the machine for ten years after which it will have no value.
|
|
What is the markets estimate of the 3 year treasury rate
: Assuming that the pure expectations theory is correct, what is the market's estimate of the 3 year treasury rate 2 years from now?
|