Consider the following case study and answer the questions. Coca-cola is evaluating a potential investment in a new manufacturing facility located in...
This question has been answered
Question

Consider the following case study and answer the questions.

  • Coca-cola is evaluating a potential investment in a new manufacturing facility located in Indonesia. The initial capital investment in this facility is $200 million with an expected useful life of 20 years.
  • The manufacturing facility is to be depreciated to a book value of $0 over the 20 years and it is expected that it can be sold for $50 million at the end of the project.
  • Coca-cola has already commissioned a consulting firm in order to perform a technical due diligence of the manufacturing facility. The services fee paid amount to $1 million.
  • The incremental revenue that Coca-cola is planning to generate with the new facility will be $35 million per year for the 20 years (starting at the end of year 1).
  • The annual variable cost for the manufacturing facility will be 20% of the incremental revenues for every year.
  • The project requires $5 million of additional working capital immediately but it will not require any other working capital investments during its life. The working capital will be recovered in the last year of the project.
  • The corporate tax rate is 30% and Coca-cola has a weighted average cost of capital of 10%.
  • Coca-cola is planning to finance this project using a higher proportion of debt than the one used to finance the company as a whole.

Complete the following table to calculate the free cash flows for this project for every year. 



year 0 year 1-19 year 20

Gross Revenue

operationg expenses

Depreciation

EBIT

Tax

NOPAT

Depreciation

Cash flow from operations

Capital Expenditure

Working Capital

salvage value

Free Cash Flow (FCF)

Answered by Expert Tutors

molestie consequat, ultrices ac magna. Fusce dui lec

facilisis. Pellentesque dapibus efficitur laoreet. Nam risus ante, dapibus a molest

entesque dapibus efficitur laoreet. Nam risus ante, d

rem ipsum dolor sit

nec facilis

icitur laoreet. Nam risus ante, dapibus a molestie consequat, ultr

ia pulvinar tortor nec faci

consectetur a

usce dui lec

gue vel laoreet ac, dictum vitae odio. Don

congue vel laoreet ac, dictum vitae odio. Donec aliquet. Lorem ipsum dolor sit amet,

ec aliquet. Lorem ipsum dol

usce dui lect

sque dapibus e

, consectetur adipiscing elit. Nam lacinia pulvinar tortor nec

s ante, dapibus a moles

consectetur a

iscing elit. Nam lacinia pulvinar tortor nec facilisis. Pellentesque dapibus efficitur la

, ultrices ac magna. Fusce

consectetur a

acinia pulvinar tortor nec facilisis. Pellentesque dapibus efficitur laoreet. Nam risus ante,

llentesque dapibus efficitur laoreet. Nam risus ante, dapibus a molestie consequat, u

sus ante, dapibus a molestie consequat, ultrices ac magna. Fusce dui lectus, con

amet, consectetur adipiscing elit. Nam lacinia pulvinar

dictum vitae odio. Donec aliquet. Lo

rem ipsum dolor sit

, dictum vitae odio. Donec aliquet. Lorem ipsum

Step-by-step explanation

itur laoreet. Nam risus ante, dapibus a molestie consequat, ultrices ac magna. Fusce du

lestie consequat, ultrices ac magna. Fusce dui lectus, congue vel laoreet ac, dictum vitae odio. Donec aliquet. Lorem ipsum dolor sit amet, consectetur adipiscing elit. Nam lacinia pulvinar tortor nec facilisis. Pellentesque dapibus eff
The student who asked this found it Helpful
Overall rating 100%
Subject: Business, Finance
Get unstuck

487,593 students got unstuck by Course
Hero in the last week

step by step solutions

Our Expert Tutors provide step by step solutions to help you excel in your courses