SWOT Analysis & NPV IP4

Jan 30th, 2015
RockCafe
Category:
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.

spreadsheet

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)
NPV

Tutor Answer

(Top Tutor) Daniel C.
(997)
School: UT Austin
PREMIUM TUTOR

Studypool has helped 1,244,100 students

3 Reviews


Summary
Quality
Communication
On Time
Value
BlueOcean
Nov 14th, 2016
" Awesome! Exactly what I wanted. "
ashleyisgod
Oct 22nd, 2016
" Top quality work from this guy! I'll be back! "
Molly_Moon
Sep 30th, 2016
" AMAZING as always! "
Ask your homework questions. Receive quality answers!

Type your question here (or upload an image)

1830 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