SWOT Analysis & NPV IP4

Jan 30th, 2015
Business & Finance
Price: $35 USD

Question description

Completion of Excel Spreadsheet & 500 words  

Over lunch, you and Lester meet to discuss your next assignment.

"The board of directors has been working on the cost and benefits of various expansion options," he says. "We have developed the numbers for one scenario in this spreadsheet, and we want you to review it," he says handing it to you.

"So you're looking for me to use present value analysis to discount the cash flows," you say. "Should I include the calculations for net income, operating cash flows, free cash flows, and the present value cash flows and net present value (NPV) in the spreadsheet?"

"Yes," he says. "We want to know if the project has a positive or negative NPV. Also, in 500 words or less, explain the implications for AutoEdge and its shareholders if there is a positive NPV or, conversely, if there is a negative NPV."

"This will be interesting," you say.

"Good," he says. "Oh, and one more thing. In addition to considering the NPV value, we want to know what kind of economic assumptions you think the board should consider. Articulate the economic and political risks with the strategy, and list options to overcome them. How will this decision affect the share price and the value of the company? In light of all this information, would you support the option for expansion abroad or relocate back to the United States? Include an explanation of your response, as well."

"I'll get right on it," you say.


Year Today Time 1 Time 2 Time 3 Time 4 Time 5 Time 6
Cost of Capital 6% 6% 6% 6% 6% 6%
(US$ in millions)
Revenue $30.10 $34.20 $38.10 $40.40 $45.60 $50.00
Selling, General, Admin ($16.10) ($17.20) ($18.90) ($19.50) ($21.40) ($24.30)
Depreciation ($4.10) ($4.40) ($4.80) ($4.90) ($5.30) ($5.70)
Interest Expense ($0.45) ($0.56) ($0.69) ($0.73) ($0.78) ($0.81)
Taxes ($1.10) ($1.30) ($1.70) ($1.90) ($2.00) ($2.10)
Change in fixed assets ($1.30) ($2.40) ($0.90) $0.00 ($4.90) ($2.10)
Students need to calculate the following:
Net Income $8.35
Depreciation added back $4.10
Change in fixed assets ($1.30)
Free Cash Flow $11.15
Pvif factor 0.943 0.890 0.840 0.792 0.747 0.705
PV Cash flows $10.51
Value of future flows
Initial expenditure ($18.00)

Tutor Answer

(Top Tutor) Daniel C.
School: UT Austin

Studypool has helped 1,244,100 students

Review from our student for this Answer

Feb 4th, 2015
"Awesome! Exactly what I wanted."
Ask your homework questions. Receive quality answers!

Type your question here (or upload an image)

1828 tutors are online

Brown University

1271 Tutors

California Institute of Technology

2131 Tutors

Carnegie Mellon University

982 Tutors

Columbia University

1256 Tutors

Dartmouth University

2113 Tutors

Emory University

2279 Tutors

Harvard University

599 Tutors

Massachusetts Institute of Technology

2319 Tutors

New York University

1645 Tutors

Notre Dam University

1911 Tutors

Oklahoma University

2122 Tutors

Pennsylvania State University

932 Tutors

Princeton University

1211 Tutors

Stanford University

983 Tutors

University of California

1282 Tutors

Oxford University

123 Tutors

Yale University

2325 Tutors