80.2K

Verified Solution

Link Copied!

Bauer Industries is an automobile manufacturer Management is currently evaluating a proposal to blaid a plant that will manufacture lightweight trucks Bauer plans to use a cost of capital of 11 8% to evaluate this project Based on extensive research, it has prepared the incremental free cash flow projections shown below (in millions of dollars) 10 101.4 - 33.7 - 10.3 Year Revenues Manufacturing Expenses (other than depreciation) Marketing Expenses Depreciation EBIT Taxes at 35% Unlevered Net Income Depreciation Additions to Net Working Capital Capital Expenditures Continuation Value Free Cash Flow 1-9 101.4 - 33.7 - 10.3 - 14.8 42.6 - 14.9 27.7 + 14.8 -4.7 - 14.8 42.6 - 14.9 27.7 + 14.8 - 4.7 - 147.6 + 11.3 49.1 - 147.6 37.8 a. For this base-case scenario, what is the NPV of the plant to manufacture lightweight trucks? b. Based on input from the marketing department, Bauer is uncertain about its revenue forecast. In particular, management would like to examine the sensitivity of the NPV to the revenue assumptions What is the NPV of this project of revenues are 8% higher than forecast? What is the NPV if revenues are 8% lower than forecast? c. Rather than assuming that cash flows for this project are constant management would like to explore the sensitivity of its analysis to possible growth in revenues and operating expenses Specifically management would like to assume that revenus manufacturing expenses and marketing expenses are as given in the table for year 1 and grow by 3% per year every year starting in year 2. Management also plans to assume that the initial capital expenditures (and therefore depreciation), additions to working capital and continuation value remain as initially specified in the table. What is the NPV of this project under these alternative assumptions? How does the NPV change it the revenues and operating expenses grow by 6% per year rather than by 3%? d. To examine the sensitivity of this project to the discount rate, management would like to compute the NPV for different discount rates Create a graph, with the discount rate on the x-axis and the NPV on the y-axis, for discount rates ranging from 5% to 30% For what ranges of discount rates does the project have a positive NPV? a. For this base-case scenario, what is the NPV of the plant to manufacture lightweight trucks? The NPV of the plant to manufacture lightweight trucks, based on the estimated free cash flow is S milion. Round to two decimal places.) b. Based on input from the marketing department, Bauer is uncertain about its revenue forecast. In particular management would like to examine the sensitivity of the NPV to the revenue assumptions What is the NPV of this project revenues are 8% Tigher than forecast? What is the NPV if revenues are 8% lower than forecast? The NPVof this project if revenues are 8% higher than forecast is $ million (Round to two decimal places The NPV of this project it revenues are 8% lower than forecast is million Round to two decimal places c. Rather than assuming that cash flows for this project are constant, management would like to explore the sensitivity of its analysis to possible growth in revenue and operating expenses Specifically, management would like to assume that revenues, manufacturing expenses, and marketing expenses are as given in the tabl for year 1 and grow by 3% per year every year starting in year 2 Management also plans to assume that the initial capital expenditures (and therefore depreciation additions to working capital, and continuation value romain as initially specified in the table What is the NPV of this project under these alternative assumptions? He does the NPV change it the revenues and operating expenses grow by 6% per year rather than by 3% If revenues, manufacturing expenses and marketing exponses grow by 3% per year every year starting in year 2 the NPV of the estimated free cash flow is million (Round to two decimal places) If revenues, manufacturing expenses, and marketing expenses grow by 6% per year every year starting in your 2 the NPV of the estimated free cash flow is $ million (Round to two decimal places) d. To examine the sensitivity of this project to the discount rate, management would like to compute the NPV for different discount rates using the base-case scenario Create a graph, with the discount rate on the x axis and the NPV on the y-axis, for discount rates ranging from 5% to 30%. For what ranges of discount rates does the project have a positive NPV? The NPV is positive for discount rates below the IRR of 2% (Round to one decimal place.) Enter your answer in each of the answer boxes. Bauer Industries is an automobile manufacturer Management is currently evaluating a proposal to blaid a plant that will manufacture lightweight trucks Bauer plans to use a cost of capital of 11 8% to evaluate this project Based on extensive research, it has prepared the incremental free cash flow projections shown below (in millions of dollars) 10 101.4 - 33.7 - 10.3 Year Revenues Manufacturing Expenses (other than depreciation) Marketing Expenses Depreciation EBIT Taxes at 35% Unlevered Net Income Depreciation Additions to Net Working Capital Capital Expenditures Continuation Value Free Cash Flow 1-9 101.4 - 33.7 - 10.3 - 14.8 42.6 - 14.9 27.7 + 14.8 -4.7 - 14.8 42.6 - 14.9 27.7 + 14.8 - 4.7 - 147.6 + 11.3 49.1 - 147.6 37.8 a. For this base-case scenario, what is the NPV of the plant to manufacture lightweight trucks? b. Based on input from the marketing department, Bauer is uncertain about its revenue forecast. In particular, management would like to examine the sensitivity of the NPV to the revenue assumptions What is the NPV of this project of revenues are 8% higher than forecast? What is the NPV if revenues are 8% lower than forecast? c. Rather than assuming that cash flows for this project are constant management would like to explore the sensitivity of its analysis to possible growth in revenues and operating expenses Specifically management would like to assume that revenus manufacturing expenses and marketing expenses are as given in the table for year 1 and grow by 3% per year every year starting in year 2. Management also plans to assume that the initial capital expenditures (and therefore depreciation), additions to working capital and continuation value remain as initially specified in the table. What is the NPV of this project under these alternative assumptions? How does the NPV change it the revenues and operating expenses grow by 6% per year rather than by 3%? d. To examine the sensitivity of this project to the discount rate, management would like to compute the NPV for different discount rates Create a graph, with the discount rate on the x-axis and the NPV on the y-axis, for discount rates ranging from 5% to 30% For what ranges of discount rates does the project have a positive NPV? a. For this base-case scenario, what is the NPV of the plant to manufacture lightweight trucks? The NPV of the plant to manufacture lightweight trucks, based on the estimated free cash flow is S milion. Round to two decimal places.) b. Based on input from the marketing department, Bauer is uncertain about its revenue forecast. In particular management would like to examine the sensitivity of the NPV to the revenue assumptions What is the NPV of this project revenues are 8% Tigher than forecast? What is the NPV if revenues are 8% lower than forecast? The NPVof this project if revenues are 8% higher than forecast is $ million (Round to two decimal places The NPV of this project it revenues are 8% lower than forecast is million Round to two decimal places c. Rather than assuming that cash flows for this project are constant, management would like to explore the sensitivity of its analysis to possible growth in revenue and operating expenses Specifically, management would like to assume that revenues, manufacturing expenses, and marketing expenses are as given in the tabl for year 1 and grow by 3% per year every year starting in year 2 Management also plans to assume that the initial capital expenditures (and therefore depreciation additions to working capital, and continuation value romain as initially specified in the table What is the NPV of this project under these alternative assumptions? He does the NPV change it the revenues and operating expenses grow by 6% per year rather than by 3% If revenues, manufacturing expenses and marketing exponses grow by 3% per year every year starting in year 2 the NPV of the estimated free cash flow is million (Round to two decimal places) If revenues, manufacturing expenses, and marketing expenses grow by 6% per year every year starting in your 2 the NPV of the estimated free cash flow is $ million (Round to two decimal places) d. To examine the sensitivity of this project to the discount rate, management would like to compute the NPV for different discount rates using the base-case scenario Create a graph, with the discount rate on the x axis and the NPV on the y-axis, for discount rates ranging from 5% to 30%. For what ranges of discount rates does the project have a positive NPV? The NPV is positive for discount rates below the IRR of 2% (Round to one decimal place.) Enter your answer in each of the answer boxes

Answer & Explanation Solved by verified expert

See Answer