UMUC FIN 630 HW Session 3 Solution

UMUC FIN 630 HW Session 3 Solution - PROBLEM 3-1: Clayton...

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

View Full Document Right Arrow Icon
Given EBITDA (Year 1) $200,000 Growth Rate in EBITDA 5% Initial investment $800,000 Depreciation (Straight line) over 5 years Estimated salvage value $- Tax rate 35% Cost of capital 12% Solution Years a. 0 1 2 3 4 5 EBITDA $200,000 $210,000 $220,500 $231,525 $243,101 Less: Depreciation Expense (160,000) (160,000) (160,000) (160,000) (160,000) EBIT $40,000 $50,000 $60,500 $71,525 $83,101 Less: Taxes (14,000) (17,500) (21,175) (25,034) (29,085) NOPAT $26,000 $32,500 $39,325 $46,491 $54,016 Plus: Depreciation Expense 160,000 160,000 160,000 160,000 160,000 Less: CAPEX (800,000) - - - - - Less: Change in Working Capital - - - - - - Project FCF $(800,000) $186,000 $192,500 $199,325 $206,491 $214,016 b. NPV $(85,926) c. Using "Goal Seek" to solve for the EBITDA in year 1 (C5) that yields a NPV of 0 (C28). Breakeven Year 1 EBITDA $233,551 PROBLEM 3-1: Clayton Manufacturing Company
Background image of page 1

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

View Full DocumentRight Arrow Icon
Given Investment cost (today) $(400,000) Project life 5 years Depreciation expense $80,000 Waste disposal cost savings per year
Background image of page 2
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 03/12/2012 for the course FINANCE 630 taught by Professor Smith during the Spring '12 term at University of Maryland Baltimore.

Page1 / 2

UMUC FIN 630 HW Session 3 Solution - PROBLEM 3-1: Clayton...

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