9-2sol - Revised Economic Profit $31,888.26 $24,723.44...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
PROBLEM 9-2 Given Tax rate 30.00% Cost of Capital 15.00% Year 2007 2008 2009 2010 EBITDA $2,400,000 $2,400,000 $4,250,000 Less: Depreciation (2,000,000) (2,000,000) (2,000,000) EBIT $400,000 $400,000 $2,250,000 Less: Tax (120,000) (120,000) (675,000) Net Income $280,000 $280,000 $1,575,000 Investment $(6,000,000) Free Cash Flow Analysis Year 2007 2008 2009 2010 PFCF $(6,000,000.00) $2,280,000.00 $2,280,000.00 $3,575,000.00 NPV $57,236.79 IRR 15.53% EVA Analysis NOPAT $280,000.00 $280,000.00 $1,575,000.00 Invested capital $6,000,000.00 $4,000,000.00 $2,000,000.00 $- ROIC 4.67% 7.00% 78.75% Economic Profit $(620,000.00) $(320,000.00) $1,275,000.00 MVA $57,236.79 Bierman (1988) revised EVA analysis Future Values $6,000,000.00 $4,651,888.26 $3,094,394.94 $- Economic depreciation $(1,348,111.74) $(1,557,493.32) $(3,094,394.94) $931,888.26 $722,506.68 $480,605.06 Revised Invested Capital $6,000,000.00 $4,651,888.26 $3,094,394.94 $- Revised ROIC 15.53% 15.53% 15.53% Revised capital charge $900,000.00 $697,783.24 $464,159.24
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Background image of page 2
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Revised Economic Profit $31,888.26 $24,723.44 $16,445.81 MVA $57,236.79 Revised NOPAT equals PFCF + Ec. Deprn The use of economic depreciation implies that economic profit in all years is positive (indicating a positive NPV project). On the other hand, the "regular" EVA analysis shows that economic profit is negative in the first two years and positive only in the third year. The project has backloaded earnings as can be seen from the net income over the three years. Solution Legend = Value given in problem = Formula/Calculation/Analysis required = Qualitative analysis or Short answer required = Goal Seek or Solver cell = Crystal Ball Input = Crystal Ball Output Assume machine life of three years Backloaded earnings We can see that ROIC has an intermediate value under the revised economic profit approach whereas it tends to seem too low or too high under the standard economic profit approach....
View Full Document

This note was uploaded on 07/24/2009 for the course FIN FIN taught by Professor Robbani during the Summer '09 term at University of Maryland Baltimore.

Page1 / 2

9-2sol - Revised Economic Profit $31,888.26 $24,723.44...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online