Case 11: If The Coat Fits Wear It

Slides:



Advertisements
Similar presentations
Chapter 11 Cash Flow Estimation
Advertisements

Chapter 10 Project Cash Flows and Risk
Capital Budgeting.
Estimating Cash Flows on Capital Budgeting Projects
© John Wiley & Sons, 2005 Chapter 12: Strategic Investment Decisions Eldenburg & Wolcott’s Cost Management, 1eSlide # 1 Cost Management Measuring, Monitoring,
Investment Analysis Lecture: 8 Course Code: MBF702.
McGraw-Hill/Irwin Copyright © 2004 by The McGraw-Hill Companies, Inc. All rights reserved. 7-0 Corporate Finance Ross  Westerfield  Jaffe Seventh Edition.
9-1 Copyright © 2011 by the McGraw-Hill Companies, Inc. All rights reserved. McGraw-Hill/Irwin.
Chapter 6: Making capital investment decisions
10-0 Chapter 10: Outline Project Cash Flows: A First Look Incremental Cash Flows Pro Forma Financial Statements and Project Cash Flows.
Chapter McGraw-Hill/Irwin Copyright © 2006 by The McGraw-Hill Companies, Inc. All rights reserved. 10 Making Capital Investment Decisions.
Chapter 11: Cash Flows & Other Topics in Capital Budgeting  2000, Prentice Hall, Inc.
© 2003 The McGraw-Hill Companies, Inc. All rights reserved. Making Capital Investment Decisions Chapter Ten.
Chapter 10.
Copyright © 2007 by The McGraw-Hill Companies, Inc. All rights reserved. McGraw-Hill/Irwin Chapter 9 Making Capital Investment Decisions.
McGraw-Hill © 2004 The McGraw-Hill Companies, Inc. All rights reserved. McGraw-Hill/Irwin Making Capital Investment Decisions Chapter 9.
Capital Budgeting P.V. Viswanath Based partly on slides from Essentials of Corporate Finance Ross, Westerfield and Jordan, 4 th ed.
Key Concepts and Skills
© 2003 The McGraw-Hill Companies, Inc. All rights reserved. Making Capital Investment Decisions Chapter Ten.
Capital Budgeting - Analysis of Cashflows MFIN 6664.
Chapter 9 - Making Capital Investment Decisions
Capital Budgeting n Process of identifying, evaluating, and selecting capital projects n Capital projects involve the purchase of a long-term (fixed) asset.
Chapter 10 - Cash Flows and Other Topics in Capital Budgeting.
REVIEW FOR SECOND QUIZ Aswath Damodaran. 2 The Foundations of Investment Return Measurement  Focus on cash flows and not earnings.  Look at incremental.
Example of capital budgeting
Hawawini & VialletChapter 81 IDENTIFYING AND ESTIMATING A PROJECT’S CASH FLOWS.
Project Cash Flow – Incremental Cash Flow (Ch – 10.7) 05/22/06.
Net Present Value and Capital Budgeting (CB) Incremental Cash Flows (CFs), Inflation in CB, and Unequal Lives.
Making Capital Investment Decisions Estimating Cash Flows Special cases.
Chapter 10 Making Capital Investment Decisions McGraw-Hill/Irwin Copyright © 2010 by The McGraw-Hill Companies, Inc. All rights reserved.
Chapter McGraw-Hill Ryerson © 2013 McGraw-Hill Ryerson Limited Making Capital Investment Decisions Prepared by Anne Inglis 10.
McGraw-Hill/Irwin Copyright © 2008 by The McGraw-Hill Companies, Inc. All rights reserved. 10 Making Capital Investment Decisions.
McGraw-Hill/Irwin ©2001 The McGraw-Hill Companies All Rights Reserved 9.0 Chapter 9 Making Capital Investment Decisions.
Incremental Cash Flows Cash flows matter—not accounting earnings. Sunk costs do not matter. Incremental cash flows matter. Opportunity costs matter. Taxes.
© 2003 The McGraw-Hill Companies, Inc. All rights reserved. Making Capital Investment Decisions Chapter Ten.
McGraw-Hill/Irwin Copyright © 2013 by The McGraw-Hill Companies, Inc. All rights reserved. Making Capital Investment Decisions Chapter 6 (10)
Copyright © 2008 by The McGraw-Hill Companies, Inc. All rights reserved. McGraw-Hill/Irwin 0 Chapter 9 Making Capital Investment Decisions.
Chapter 7 Fundamentals of Capital Budgeting. 7-2 Chapter Outline 7.1 Forecasting Earnings 7.2 Determining Free Cash Flow and NPV 7.3 Analyzing the Project.
DETERMINING CASH FLOWS FOR INVESTMENT ANALYSIS
Fundamentals of Corporate Finance, 2/e ROBERT PARRINO, PH.D. DAVID S. KIDWELL, PH.D. THOMAS W. BATES, PH.D.
McGraw-Hill © 2004 The McGraw-Hill Companies, Inc. All rights reserved. McGraw-Hill/Irwin Making Capital Investment Decisions Chapter 9.
Chapter 10 Making Capital Investment Decisions 10.1Project Cash Flows: A First Look 10.2Incremental Cash Flows 10.3Pro Forma Financial Statements and.
Capital Budgeting MF 807 Corporate Finance Professor Thomas Chemmanur.
Lecture Fourteen Cash Flow Estimation and Other Topics in Capital Budgeting Relevant cash flows Working capital in capital budgeting Unequal project.
Lecture 7 and 8 Rules of Capital Budgeting Corporate Finance FINA 4332 Ronald F. Singer Fall, 2010.
CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk.
0 Chapter 10 Making Capital Investment Decisions.
10 0 Making Capital Investment Decisions. 1 Key Concepts and Skills  Understand how to determine the relevant cash flows for various types of proposed.
10 0 Making Capital Investment Decisions. 1 Key Concepts and Skills  Understand how to determine the relevant cash flows for various types of proposed.
Chapter 10 - Cash Flows and Other Topics in Capital Budgeting.
Chapter 9 Fundamentals of Capital Budgeting. Chapter Outline The Capital Budgeting Process Forecasting Incremental Earnings Determining Incremental Free.
Making Capital Investment Decision 1.Expansion 2.Replacement 3.Mandatory 4.Safety and regulatory 5.Competitive Bid price.
Cash Flow Estimation and Risk Analysis Chapter 12  Relevant Cash Flows  Incorporating Inflation  Types of Risk  Risk Analysis 12-1.
Copyright © 2001 by Harcourt, Inc.All rights reserved. CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation.
© John Wiley & Sons, 2011 Chapter 12: Strategic Investment Decisions Eldenburg & Wolcott’s Cost Management, 2eSlide # 1 Cost Management Measuring, Monitoring,
Chapter 12 Analyzing Project Cash Flows. Copyright ©2014 Pearson Education, Inc. All rights reserved.12-2 Slide Contents Learning Objectives 1.Identifying.
Key Concepts and Skills
Cash Flow Estimation Byers.
Cash Flows in Capital Budgeting
Making Capital investment decision
Key Concepts and Skills
Capital Budgeting: Estimating Cash Flows and Analyzing Risk
Managerial Finance Session 5/6
Business Finance Michael Dimond.
Lecture 7 Capital Budgeting Complications
Cash Flow Estimation and Risk Analysis
Ch. 9: Making Capital Investment Decisions
Chapter 7 Cash Flow of Capital Budgeting
Cash Flow Estimation Byers.
CHAPTER 12 Cash Flow Estimation and Risk Analysis
Presentation transcript:

Case 11: If The Coat Fits Wear It Case Discussion

Objectives Analyzing replacement projects Estimating relevant cash flows

Background Information The Innovative Sporting Goods Company (ISGC) had developed a sound technique of making baseball bats. New coating machine available which would give the bats a better finish and make them more durable and powerful. Andy wants to know whether it would be financially prudent to replace the existing machine?

Question 1: Your supervisor, Vic Gonzales, has asked you to prepare a capital budgeting report indicating whether ISGC should replace the existing machine or not. Indicate how you would proceed (without making any calculations)?

Answer 1 Estimate the incremental cash flows over the economic life of the new machine. Initial Outlay in year 0 should include the after-tax salvage values of the old and new machine respectively and changes in net working capital. Net Cash flow = EBIT – Taxes + Depreciation During the terminal year, the net working capital would be assumed to be recovered, and treated as a cash inflow.

Answer 1 (continued) Using the incremental cash flows, compute the Net Present Value of the project. If the NPV is greater than 0, replace the machine, otherwise…. Do not replace!

Question 2: Explain the relevance of incremental cash flows, sunk costs, and incidental costs in the context of this case.

Answer 2 Since this case involves the decision of whether or not to replace an existing machine, it is important to take into consideration only the difference between the various revenue and expense items that would occur if the old machine was replaced. These are called incremental cash flows. Sunk costs are not relevant in this case. An example of a sunk cost would be a consulting fee paid by the firm to come up with suggestions regarding output efficiency. Incidental costs are those that affect some other area or aspect of the firm’s business.

Question 3 As is often the case, the marketing department has overestimated the annual sales growth. How can more conservative and realistic estimates be generated? How can these estimates be incorporated into the analysis so as to arrive at a good and well-justified decision?

Answer 3 The marketing department’s sales forecast is a good place to start. However, it is better for managers to consider the overall market for baseball bats and accordingly estimate their niche. Also, various scenarios of growth (best case, worst case, and most likely case) could be used to estimate the pro forma financial statements and then analyzed using the various evaluation techniques.

Question 4 1.   What are the relevant factors and items to be considered when estimating the initial outlay? Calculate the initial outlay for this replacement project.

Answer 4 Price of new machine…………… $ 350,000 Shipping, Handling, Installation… $ 4,500 Change in Net Working Capital Increase in receivables $54,000 Increase in inventory $20,000 Increase in payables ($30,000) $ 44,000 Total Cash Outflow………………… $ 398,500 Cash Inflows at t=0 Selling Price of old machine 100,000 Tax shield on Loss @ 34% 17,000 After-tax salvage value 117,000   Loss on sale = Book Value – Market Value Where BV = Cost – Accumulated Depreciation =225,000-(5*15,000)= 150,000 Loss = 225,000-150,000 = 50,000 Initial outlay = 398,500 – 117,000 = $281,500 =Tax Rate * Loss Where Loss = Book Value – Selling Price =Cash Outflow – After-tax Salvage Value

Question 5:    How are the interim cash flows to be computed for the productive life of the new machinery? How is depreciation to be accounted for?

Answer 5 The interim cash flows are computed as follows: (Operating Cash Flow )+/- (Change in Net working capital) +/- (Capital spending)   where… OCF = (Incremental sales – Incremental costs (other than interest) – Depreciation)*(1-tax rate) + Depreciation = EBIT – Taxes + Depreciation

Answer 5 (continued) Depreciation is accounted for as an annual charge against income and provides a tax shield. Accordingly, the difference in the tax shield due to the change in annual depreciation is effectively a cash inflow. Furthermore, since depreciation is not really a cash outflow, it is added back to earnings before interest and taxes to calculate the operating cash flow.

Question 6 As a shrewd financial analyst you observe that the net working capital of the firm has typically been about 20% of the annual revenues. How would you incorporate this observation into the analysis?

Answer 6 Calculate the annual net working capital (NWC) based on 20% of the annual forecasted incremental revenues. Next, calculate the change in NWC each year. If NWC gets larger than the starting level of $44,000, the increment would be accounted for as a cash outflow for that year and vice versa. At the end of the productive life of the machine, the NWC is assumed to be recovered and is treated as a cash inflow. No taxes have to be paid on this amount.

Question 7: How should the annual interest expenses on the bank loan be handled? Explain.

Answer 7 The annual interest expenses should be ignored. This is done to avoid double counting the interest expense. The after-tax cost of borrowing is included in the weighted average cost of capital or discount rate. By discounting the cash flows to calculate the Net Present Value, interest costs are factored in.

Question 8 What is the relevance of the terminal year cash flow? Which factors must be considered when estimating the terminal year cash flow?

Answer 8 The terminal year cash flow accounts for the recovery of NWC, the after-tax salvage value of the new machine, and the lost salvage value of the old machine (if any). When estimating the terminal year cash flow, the pro forma NWC is treated as a cash inflow. the selling price of the machine is adjusted for taxes (either taxes paid or tax shield generated) based on its non-depreciated or book value.

Question 9   After looking at the data provided by Vic, you realize that the revenue and cost figures have not been adjusted for inflation. If inflation were expected to be at least 3% per year, what effect would this have on your analysis? Adjust the data and recalculate the relevant cash flows.

Answer 9 If revenues and costs are adjusted upwards by the 3% inflation rate, the Net Present Value will typically increase and the IRR will get larger. It is imperative that either nominal cash flows (adjusted upwards for inflation) be discounted at the nominal discount rate (15%) or that the discount rate be adjusted downwards (into the real rate) and then used to calculate the NPV of the unadjusted cash flows. See Spreadsheet calculations

Question 10 What recommendation would you make to Vic regarding the replacement of the old coating machine? Explain.

Answer 10 Based on the calculations, the new machine has a net present value of $-121,374, after the cash flows are adjusted for inflation. The IRR (4.9%) likewise is considerably less than the discount rate of 15%. This shows that the old machine should not be replaced. Either the selling price of the new bats would have to be higher or the costs reduced further.

Question 11      If the new machine has an economic life of 15 years while the current machine has a life of only 10 years, how would the capital budgeting analysis have to be adjusted? Please explain by performing the necessary calculations.

Answer 11 In effect, the interim cash flows would last for 5 additional years. The after-tax market value of the new machine would have to be accounted for at the end of the 15th year, and the loss of market value of the old machine would be a cash out flow in year 10. The recovery of net working capital would also be deferred until the 15th year.   `

Answer 11 (continued) With an economic life of 15 years, the NPV = -$79,536.22; IRR = 10.3%. The decision would remain unchanged. Spreadsheet Solution