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 of capital of 11.9% to evaluate this project. Based on extensive research, it has prepared the following incremental free cash flow projections (in millions of dollars): 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 if revenues are 10% higher than forecast? What is the NPV if revenues are 10% 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 revenues, 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 if the revenues and operating expenses grow by 6% per year rather than by 3%? d. To examine the sensitivity of this (base-case scenario) 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?
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 of capital of 11.9% to evaluate this project. Based on extensive research, it has prepared the following incremental free cash flow projections (in millions of dollars): 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 if revenues are 10% higher than forecast? What is the NPV if revenues are 10% 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 revenues, 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 if the revenues and operating expenses grow by 6% per year rather than by 3%? d. To examine the sensitivity of this (base-case scenario) 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?
Intermediate Financial Management (MindTap Course List)
13th Edition
ISBN:9781337395083
Author:Eugene F. Brigham, Phillip R. Daves
Publisher:Eugene F. Brigham, Phillip R. Daves
Chapter12: Capital Budgeting: Decision Criteria
Section: Chapter Questions
Problem 20P: The Aubey Coffee Company is evaluating the within-plant distribution system for its new roasting,...
Related questions
Question
Transcribed Image Text: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 of capital of 11.9% to
evaluate this project. Based on extensive research, it has prepared the following incremental free
cash flow projections (in millions of dollars):
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 if revenues are 10% higher than forecast? What is the
NPV if revenues are 10% 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 revenues, 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 if the revenues and operating expenses grow by 6% per year rather than by 3%?
d. To examine the sensitivity of this (base-case scenario) 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?
Data table
(Click on the following icon in order to copy its contents into a spreadsheet.)
Year
Revenues
Manufacturing Expenses (other than depreciation)
Marketing Expenses
Depreciation
EBIT
Taxes at 20%
Unlevered Net Income
Depreciation
Additions to Net Working Capital
Capital Expenditures
Continuation Value
Free Cash Flow
0
- 150.0
- 150.0
1-9
102.0
- 35.7
- 9.8
- 15.0
41.5
- 8.30
33.20
+ 15.0
- 4.3
43.900
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 6 steps with 11 images
Recommended textbooks for you
Intermediate Financial Management (MindTap Course…
Finance
ISBN:
9781337395083
Author:
Eugene F. Brigham, Phillip R. Daves
Publisher:
Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Intermediate Financial Management (MindTap Course…
Finance
ISBN:
9781337395083
Author:
Eugene F. Brigham, Phillip R. Daves
Publisher:
Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Cornerstones of Cost Management (Cornerstones Ser…
Accounting
ISBN:
9781305970663
Author:
Don R. Hansen, Maryanne M. Mowen
Publisher:
Cengage Learning
Essentials of Business Analytics (MindTap Course …
Statistics
ISBN:
9781305627734
Author:
Jeffrey D. Camm, James J. Cochran, Michael J. Fry, Jeffrey W. Ohlmann, David R. Anderson
Publisher:
Cengage Learning