22 Jun Bauer Industries is an automo
Bauer Industries is an automobile manufacturer. Management is currently evaluating a proposal to build a plant that will manufacture lightweight trucks. Bauer plans to use a cost capital of 12% to evaluate this project. Based on the extensive research, it has prepared the following incremental free cash flow projections (in millions of dollars)
Year 0 Years 1-9 Year 10
Revenues 100.0 100.0
– Manufacturing expenses(other depreciation) -35.0 -35.0
– Marketing expenses -10.0 -10.0
-Depreciation -15.0 -15.0
=EBIT 40.0 40.0
-Taxes (35%) -14.0 -14.0
= Unlevered net income 26.0 26.0
+ Depreciation 15.0 15.0
– Increases in net working capital -5.0 -5.0
– Capital expenditures -150
+ Continuation value 12.0
= Free cash flow -150 36.0 48.0
a. For this senario, what is the NPV of the plant to manufacture lightweight trucks?
b. Based on the input from the marketing department, Bauer is uncertain about its revenue forcast. In particular management would like to examine the sensitivity of the NPV to the revenue assumptions? What is the NVP of this project if the revenues are 10% higher than the forecast? What is the NPV if the revenues are lower than the forecast?
c. Rather than assumming that cash flow 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 revenues, manufacturing expenses and marketing expenses are as given in the table for year 1 and grow by 2% per year every year starting in year 2. Management also plans to assume that the intial 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 if the revenues and operating expenses grow by 5% per year rather than 2%?
d. To examine the sensitivity of this project to the discount rate, management would like to compute the NPV for the different discount rates. Create a graph, with the discount rate on the x-axis and the NPV on
Our website has a team of professional writers who can help you write any of your homework. They will write your papers from scratch. We also have a team of editors just to make sure all papers are of HIGH QUALITY & PLAGIARISM FREE. To make an Order you only need to click Ask A Question and we will direct you to our Order Page at WriteDemy. Then fill Our Order Form with all your assignment instructions. Select your deadline and pay for your paper. You will get it few hours before your set deadline.
Fill in all the assignment paper details that are required in the order form with the standard information being the page count, deadline, academic level and type of paper. It is advisable to have this information at hand so that you can quickly fill in the necessary information needed in the form for the essay writer to be immediately assigned to your writing project. Make payment for the custom essay order to enable us to assign a suitable writer to your order. Payments are made through Paypal on a secured billing page. Finally, sit back and relax.
About Writedemy
We are a professional paper writing website. If you have searched a question and bumped into our website just know you are in the right place to get help in your coursework. We offer HIGH QUALITY & PLAGIARISM FREE Papers.
How It Works
To make an Order you only need to click on “Order Now” and we will direct you to our Order Page. Fill Our Order Form with all your assignment instructions. Select your deadline and pay for your paper. You will get it few hours before your set deadline.
Are there Discounts?
All new clients are eligible for 20% off in their first Order. Our payment method is safe and secure.