Brandon Corporation is considering the opportunity to expand its operations. They have the opportunity to make a cash purchase of $4 million for Whiteman Co. Whiteman will contribute $450,000/year in cash flow (aftertax income plus depreciation) for the next 15 years. If Brandon's cost of capital is 12% and the tax rate is 30%, should the merger happen? Please show work with how the numbers go in the formula.
Year | 0.00 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 | 9 | 10 | 11 | 12 | 13 | 14 | 15 |
Initial investment | 4,000,000.00 | |||||||||||||||
After tax income plus depreciation | 450,000.00 | 450,000.00 | 450,000.00 | 450,000.00 | 450,000.00 | 450,000.00 | 450,000.00 | 450,000.00 | 450,000.00 | 450,000.00 | 450,000.00 | 450,000.00 | 450,000.00 | 450,000.00 | 450,000.00 | |
Cost of capital | 12% | |||||||||||||||
Net present worth | -935,110.98 | Using NPV formula at 12% , and above cash flows subtracting initial investment in it. | ||||||||||||||
Since net present worth is negetive this merger is loss making hence should not happen |
Get Answers For Free
Most questions answered within 1 hours.