Question

Sam wants to start a small commercial bakery to supply gourmet deserts to local restaurants.    He...

Sam wants to start a small commercial bakery to supply gourmet deserts to local restaurants.    He believes that with his product line and his connections in the restaurant business, he can grow the business over the next five years into a profitable niche player in the pre-made food supply business.   Sam projects the following cash flows (after any necessary reinvestment in the business):

Year 1        $350,000
Year 2        $450,000
Year 3        $650,000
Year 4        $1,000,000
Year 5        $1,350,000

Sam thinks the increase in profits will peak in about year six at $1.5 million, and that after that, they will grow at about 6% per year.

Sam is going to put up half the money and an investor associate is putting up the other half. This investor puts money into a lot of early stage companies, and he usually expects to make about 35% return.

Sam figures that once the business matures, he and the investor should only expect to make about 18% on the business, as that is similar to what some small publicly traded commercial bakeries make.  

Using discounted cash flows (including the terminal value), what is the net present value of Sam’s business?

Homework Answers

Answer #1

Till the end of year 6, the investor will seek 35% rate of return, and after year 6, as the business gets mature, they will seek 18% rate of return. The initial investment is $1,000,000 as investors usually make 35% return on its investment.

Using DCF, the net present value of John's business

= - Initial investment + Present value of expected cashflows

= (-1,000,000) +

= -1,000,000 + 3,072,862

NPV = $ 2,072,862

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
Joe Johns is a commercial pilot and flight instructor with many years of experience. He is...
Joe Johns is a commercial pilot and flight instructor with many years of experience. He is also a retired Air Force pilot. He decided to open a new flying service to offer flight training and air charter services. The adventure began on October 1, 2019. Joe named the new company “Joe Johns Flying Service, Inc.” He set up a small business corporation and invested $50,000 from his personal savings. He issued himself common stock in the new company. He is...
For months, Daniel Zhang huddled with a small team in an underground garage in Shanghai. The...
For months, Daniel Zhang huddled with a small team in an underground garage in Shanghai. The chief executive of Alibaba Group Holdings Ltd. was working on a secret plan that would sound crazy even to many of his own colleagues 100 miles away in Hangzhou. Zhang wanted to launch a startup inside the e-commerce giant that would combine a grocery store, a restaurant, and a delivery app, using robotics and facial recognition to speed up logistics and payment. That project,...
Please read the article and answear about questions. Determining the Value of the Business After you...
Please read the article and answear about questions. Determining the Value of the Business After you have completed a thorough and exacting investigation, you need to analyze all the infor- mation you have gathered. This is the time to consult with your business, financial, and legal advis- ers to arrive at an estimate of the value of the business. Outside advisers are impartial and are more likely to see the bad things about the business than are you. You should...
Please answer the following Case analysis questions 1-How is New Balance performing compared to its primary...
Please answer the following Case analysis questions 1-How is New Balance performing compared to its primary rivals? How will the acquisition of Reebok by Adidas impact the structure of the athletic shoe industry? Is this likely to be favorable or unfavorable for New Balance? 2- What issues does New Balance management need to address? 3-What recommendations would you make to New Balance Management? What does New Balance need to do to continue to be successful? Should management continue to invest...
Delta airlines case study Global strategy. Describe the current global strategy and provide evidence about how...
Delta airlines case study Global strategy. Describe the current global strategy and provide evidence about how the firms resources incompetencies support the given pressures regarding costs and local responsiveness. Describe entry modes have they usually used, and whether they are appropriate for the given strategy. Any key issues in their global strategy? casestudy: Atlanta, June 17, 2014. Sea of Delta employees and their families swarmed between food trucks, amusement park booths, and entertainment venues that were scattered throughout what would...
Sign In INNOVATION Deep Change: How Operational Innovation Can Transform Your Company by Michael Hammer From...
Sign In INNOVATION Deep Change: How Operational Innovation Can Transform Your Company by Michael Hammer From the April 2004 Issue Save Share 8.95 In 1991, Progressive Insurance, an automobile insurer based in Mayfield Village, Ohio, had approximately $1.3 billion in sales. By 2002, that figure had grown to $9.5 billion. What fashionable strategies did Progressive employ to achieve sevenfold growth in just over a decade? Was it positioned in a high-growth industry? Hardly. Auto insurance is a mature, 100-year-old industry...
What tools could AA leaders have used to increase their awareness of internal and external issues?...
What tools could AA leaders have used to increase their awareness of internal and external issues? ???ALASKA AIRLINES: NAVIGATING CHANGE In the autumn of 2007, Alaska Airlines executives adjourned at the end of a long and stressful day in the midst of a multi-day strategic planning session. Most headed outside to relax, unwind and enjoy a bonfire on the shore of Semiahmoo Spit, outside the meeting venue in Blaine, a seaport town in northwest Washington state. Meanwhile, several members of...