Question

Exotic Food Inc., Capital Budgeting Case CASE SUMMARY Exotic Food Inc., a food processing company located...

Exotic Food Inc., Capital Budgeting Case

CASE SUMMARY

Exotic Food Inc., a food processing company located in Herndon, VA, is considering adding a new division to produce fresh ginger juice. Following the ongoing TV buzz about significant health benefits derived from ginger consumption, the managers believe this drink will be a hit. However, the CEO questions the profitability of the venture given the high costs involved. To address his concerns, you have been asked to evaluate the project using three capital budgeting techniques (i.e., NPV, IRR and Payback) and present your findings in a report.

CASE OVERVIEW

The main equipment required is a commercial food processor which costs $200,000. The shipping and installation cost of the processor from China is $50,000. The processor will be depreciated under the MACRS system using the applicable depreciation rates are 33%, 45%, 15%, and 7% respectively. Production is estimated to last for three years, and the company will exit the market before intense competition sets in and erodes profits. The market value of the processor is expected to be $100,000 after three years. Net working capital of $2,000 is required at the start, which will be recovered at the end of the project. The juice will be packaged in 20 oz. containers that sell for $3.00 each. The company expects to sell 150,000 units per year; cost of goods sold is expected to total 70% of dollar sales.


               Weighted Average Cost of Capital (WACC):

Exotic Food’s common stock is currently listed at $75 per share; new preferred stock sells for $80 per share and pays a dividend of $5.00. Last year, the company paid dividends of $2.00 per share for common stock, which is expected to grow at a constant rate of 10%. The local bank is willing to finance the project at 10.5% annual interest. The company’s marginal tax rate is 35%, and the optimum target capital structure is:

Common equity

50%

Preferred

20%

Debt

30%

Your main task is to compute and evaluate the cash flows using capital budgeting techniques, analyze the results, a200,000nd present your recommendations whether the company should take on the project.

QUESTIONS

1)What is the projected net income and Operating Cash Flows (OCF) for the three years?

Complete an income statement for each year.

2) What are the Free Cash Flows (FCF) generated from the project?

Create a projected cash flow schedule

3) What is the Weighted Average Cost of Capital (WACC)?

Compute the after-tax cost of debt

Compute the cost of common equity

Compute the cost of preferred stock

Compute the Weighted Average Cost of Capital (WACC)

4) Using a WACC of 15%, apply four capital budgeting techniques to evaluate the project, assuming the Free Cash Flows are as follows:

Years

Free Cash Flows

0

$ -252,000.00

1

$118,625.00

2

$127,125.00

3

$181,000.00

The four techniques are NPV, IRR, MIRR, and discounted Payback. Assume the reinvestment rate to be 8% for the MIRR. Also, assume that the business will only accept projects with a payback period of two and half years or less.

Homework Answers

Answer #1

(a). Projected net income for 3 years is $34,125, $ 14625, $ 63375 respectively.

OCF are $ 116625, $ 127125, $ 100875 respectively.

2). FCF is as follows

3). After tax cost of debt = 6.83%. Cost of preferred stock = 5 / 80 = 6.25%. Cost of Equity = 13.23%.

WACC as per given weightage = 9.91%.

4). For given FCF and WACC. NPV = $ 66,287.38. IRR = 29.17%. MIRR = 21.92%.

Discounted Payback = 1.965. So we can see that NPV is positive along with payback period less than 2 and half years. Also IRR and MIRR are > WACC and positive. SO all the four techniques suggest to accept the project.

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Capital Budgeting Analysis : A firm is planning a new project that is projected to yield...
Capital Budgeting Analysis : A firm is planning a new project that is projected to yield cash flows of - $595,000 in Year 1, $586,000 per year in Years 2 through 5, and $578,000 in Years 6 through 11. This investment will cost the company $2,580,000 today (initial outlay). We assume that the firm's cost of capital is 11%. (1) Draw a timeline to show the cash flows of the project. (2) Compute the project’s payback period, net present value...
2Assume that you are a new analyst hired to evaluate the capital budgeting projects of the...
2Assume that you are a new analyst hired to evaluate the capital budgeting projects of the company which is considering investing in two CPEC projects, “Expansion Zone North” and “Expansion Zone East”. The initial cost of each project is Rs. 10,000. Company discount all projects based on WACC. Further, all the projects are equally risky projects and the company uses only debt and common equity for financing these projects. It can borrow unlimited amounts at an interest rate of rd...
Tom just got out of a meeting with felicity in which they discussed a capital budgeting...
Tom just got out of a meeting with felicity in which they discussed a capital budgeting project they are evaluating for the company. Tom's mind was not focused on the meeting, so all he can remember is that Felicity used one of the time value of money techniques mentioned in the book to evaluate the project and that she concluded the project should be purchase. based on this information, which of the following statements must be correct? A. The projected...
Assume the cost of capital for the firm for which you work is 10%. You are...
Assume the cost of capital for the firm for which you work is 10%. You are analyzing some projects with various capital budgeting techniques. You have decided a payback period of four years or better is acceptable. Find the NPV for the project with the following cash flows and state whether the project is acceptable. YR        Cash Flow -$750,000 $250,000 $350,000 $375,000 Find the Payback Period and Discounted Payback Period for the project with the following cash flows and state...
Suppose Pheasant Pharmaceuticals is evaluating a proposed capital budgeting capital project that will require an initial...
Suppose Pheasant Pharmaceuticals is evaluating a proposed capital budgeting capital project that will require an initial investment of $3,225,000. The project is expected to generate the following net cash flows: Year Cash Flow 1 $375,000 2 $425,000 3 $500,000 4 $400,000 Pheasant's weighted average cost of capital (WACC) is 8%. Based on the cash flows, what is this project's NPV? A. -$2,186,977 B. -$1,422,481 C. -$1,822,481 D. -$5,047,481
7)      A company uses the payback method to evaluate capital budgeting projects.  It is currently considering projects A,...
7)      A company uses the payback method to evaluate capital budgeting projects.  It is currently considering projects A, B and C. Project A             Project B              Project C Initial cost (cash outflow)                         $10,000               $10,000               $10,000 Cash inflows: 1st year                                             $  1,000                 $9,000                  $  5,000 2nd year   $9,000                 $1,000                   $5,000 3rd year $15,000       - 0 -                    $35,000 a)      Find the payback period for each of the above capital budgeting projects.  Label the payback period for each project so I can see which payback period goes with which project. b)      What two major weaknesses of the payback method are illustrated by...
The Milton Teapot Company (MTC) is beginning its capital budgeting process for the year. The first...
The Milton Teapot Company (MTC) is beginning its capital budgeting process for the year. The first step in this process is to find the firm's current weighted average cost of capital (WACC). MTC's balance sheet is shown below: MTC Balance Sheet ($000) Current Assets 500 Debt 750 Preferred Stock 500 Fixed Assets 2,000 Common Equity 1,250 Total Assets 2,500 Total Liabilities & Owners Equity 2,500 The cost of MTC's debt is 10%. MTC's $6 preferred stock has a market price...
Please Answer Both! Thank you 23. A significant flaw in the payback method of capital budgeting...
Please Answer Both! Thank you 23. A significant flaw in the payback method of capital budgeting is that____________ Question 23 options: it is calculated using arithmetic average instead of weighted moving average. it assumes future cash flows are reinvested at the IRR. it ignores cash flows following the payback period. it only calculates present values prior to comparing them to investment amount. 24. A project will cost $20,000 in total investment. The cash flows are as follows: Year 1: $5,000?...
Consider the case of Turnbull Co. Turnbull Co. has a target capital structure of 45% debt,...
Consider the case of Turnbull Co. Turnbull Co. has a target capital structure of 45% debt, 4% preferred stock, and 51% common equity. It has a before-tax cost of debt of 8.2%, and its cost of preferred stock is 9.3%. If Turnbull can raise all of its equity capital from retained earnings, its cost of common equity will be 12.4%. However, if it is necessary to raise new common equity, it will carry a cost of 14.2%. 1) If its...
Consider the case of Turnbull Co. Turnbull Co. has a target capital structure of 58% debt,...
Consider the case of Turnbull Co. Turnbull Co. has a target capital structure of 58% debt, 6% preferred stock, and 36% common equity. It has a before-tax cost of debt of 8.2%, and its cost of preferred stock is 9.3%. If Turnbull can raise all of its equity capital from retained earnings, its cost of common equity will be 12.4%. However, if it is necessary to raise new common equity, it will carry a cost of 14.2%. If its current...