ch04_spreadsheet_activity_instructions_4.2

docx

School

University Of Georgia *

*We aren’t endorsed by this school

Course

2102

Subject

Finance

Date

Apr 3, 2024

Type

docx

Pages

2

Uploaded by MinisterPrairieDog4006

Report
CHAPTER 4, ACTIVITY 2: CONTINGENT PROJECTS In this activity, you will decide whether your firm should invest in a contingent project. Here, we have an entrepreneur that would like to purchase a high growth fast food franchise in Tupelo. However, the current owner will not sell one of his stores. He will only sell if a buyer will purchase all three of his stores: Oxford, Tupelo, and Batesville. The current owner has asked for the following prices at each store: STORE PRICE Oxford $4,800,000 Tupelo $6,000,000 Batesville $3,200,000 The entrepreneur has also made some assumptions about the three stores after studying their profit and loss statements. His assumptions are shown below: Oxford Tupelo Batesville Sales $1,200,000 $1,500,000 $800,000 Gross Margin 60% 60% 55% Operating Margin 35% 35% 28% Tax Rate 34% 34% 34% Annual Sales Growth 10% 10% 4% Exit Multiple 4 4 4 Using the upload file, do the following steps: STEP 1. Calculate the store cash flow for a 10-year holding period for each store. The yearly cash flow for each store can be found using the following: ¿ Salesx Operating Margin x ( 1 Tax rate ) You should use absolute references as you copy across. STEP 2. Find the exit selling price for each store at year 10. We will assume that the selling cash flow is a multiple of sales. (this will be net of taxes). For each store, project sales for year 10 and then find the cash flow from selling each business.
STEP 3. In row 25, calculate the combined value of the three stores by adding the cash flow for each year. We call this the combined cash flow. STEP 4. In cell B31 to cell B33, find the NPV for each store. In cell B34, add the NPVs together to get the combined NPV. STEP 5. In cell B36, find the NPV for the contingent projects by finding the NPV of row 25. STEP 6. In cell B38, find the IRR of the combined projects using the cash flows from row 25. STEP 7. The entrepreneur believes he can turn around the poor performing Batesville store. If he can improve annual sales growth as well as the operating margin, the NPV will improve for Batesville but could make the deal worth pursuing. Create a data table that tracks the NPV of the COMBINED stores by adjusting the sales growth rate and operating margin in BATESVILLE. What do the results show you?
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help