Epiphany Industries is considering a new capital budgeting project that will last for three years. Epiphanyplans on using a cost of capital of 12% to evaluate this project. Based on extensive research, it has preparedthe following incremental cash flow projects:I need help to see how I could plug these numbers in my calculator. If you could show me how you found NPV in your calculator. YearSales (Revenues)- Cost of Goods Sold (50% of Sales)- Depreciation= EBIT- Taxes (35%)= unlevered net income+ Depreciation+(-) increase/(decrease) in workingcapital- capital expenditures0123150,000 150,000 150,00075,000 75,000 75,00025,000 25,000 25,00050,000 50,000 50,00017,50017,500 17,50032,500 32,500 32,50025,00025,000 25,0005,0005,000 -10,000-90,000The net present value (NPV) for Epiphany's Project is closest to

NPV Formula: NPV = -Initial Investment + CF₁/(1+r)¹ + CF₂/(1+r)² + CF₃/(1+r)³Where r = 12% = 0.121.…

Year Sales (Revenues) - Cost of Goods Sold (50% of Sales) - Depreciation = EBIT - Taxes (35%) = unlevered net income + Depreciation +(-) increase/(decrease) in working capital - capital expenditures 0 1 2 3 150,000 150,000 150,000 75,000 75,000 75,000 25,000 25,000 25,000 50,000 50,000 50,000 17,500 17,500 17,500 32,500 32,500 32,500 25,000 25,000 25,000 5,000 5,000 -10,000 -90,000 The net present value (NPV) for Epiphany's Project is closest to

Year Sales (Revenues) - Cost of Goods Sold (50% of Sales) - Depreciation = EBIT - Taxes (35%) = unlevered net income + Depreciation +(-) increase/(decrease) in working capital - capital expenditures 0 1 2 3 150,000 150,000 150,000 75,000 75,000 75,000 25,000 25,000 25,000 50,000 50,000 50,000 17,500 17,500 17,500 32,500 32,500 32,500 25,000 25,000 25,000 5,000 5,000 -10,000 -90,000 The net present value (NPV) for Epiphany's Project is closest to

Entrepreneurial Finance

6th Edition

ISBN:9781337635653

Author:Leach

Publisher:Leach

Chapter14: Security Structures And Determining Enterprise Values

Section: Chapter Questions

Problem 8EP

See similar textbooks

Similar questions

Use the table for the question below. Revenues -Cost of Goods Sold -Depreciation =EBIT -Taxes (30%) =Profit after tax +Depreciation -Change in NOWC -Capital Expenditures =Free Cash Flow Year 0 a. by 22.5% O b. by 19.5% c. by 25.5% d. by 27.5% -300,000 Year 1 400 000 -180 000 -100 000 120 000 -36 000 84 000 100 000 -20 000 164 000 Year 2 400 000 -180 000 -100 000 120 000 -36 000 84 000 100 000 -20 000 164 000 Year 3 400 000 -180 000 -100 000 120 000 -36 000 8 000 100 000 -20 000 164 000 Visby Rides, a limousine hire company, is considering buying some new luxury cars. After extensive research, they come up with the above estimates of free cash flow from this project. By how much could the opportunity cost of capital rise before the net present value (NPV) of this project is zero, given that it is currently 10%?
The annual revenue, expenses, and depreciation for a company are $130,000; 32,000; and $15,000, respectively. What is the after-tax cashflow if the effective income tax rate is 23%? O a. $75,460 O b. $63,910 O c. $19,090 O d. $78,910 O e. $60,460
If a company's Income tax rate is 30% and its annual depreclation deduction is $80,000, then the annual tax savings from the depreciation tax shleld Is: Multiple Cholce $80,000 O $32,000 $56,000 $24,000
How many percent was the increase in gross sales? For year 2020, cash is composed of how many percent compared to its total asset?
1.How much should be CREDITED (Debited) Retained Earnings as realization of Revaluation Surplus (Revaluation Loss) NEXT YEAR? 2. How much gain(loss) on sale to recognized if the equipment is sold for P8,000,000 ONE YEAR AFTER REVALUATION?
Company C had the following investment. Help them determine the financial statement implications of the investment. Tax rate Estimated tax payment 21% 21,000 Investment cost and ending fair values for 20X1 and 20X2: 20X1 20X2 Cost Fair value Total gain 100,000 110,000 10,000 100,000 134,000 34,000 20X1 income statement information: Sales Expenses 1,670,200 1,536,600 Assuming the investement is short-term, what is the deferred taxes payable on the 20X1 balance sheet?
What is the payback period (in annual terms) of the following cashflow stream? Year 1: $-986 Year 4: $362 Year 9: $901 Year 13: $-42 Year 15: $808 Year 19: $-951 4
6
To calculate the change in Net Working Capital (NWC) during FY24, we first need to find the NWC for both FY23 and FY24 using the formula: NWC=Current Assets−Current Liabilities Step 1: Calculate NWC for FY23 Current Assets (FY23): Cash: 211,000,000 Accounts Receivable: 508,000,000 Inventory: 41,000,000 Total Current Assets (FY23): 760,000,000 Current Liabilities (FY23): Accounts Payable: 622,000,000 Notes Payable: 377,000,000 Total Current Liabilities (FY23): 999,000,000 NWC (FY23)=760,000,000−999,000,000=−239,000,000 Step 2: Calculate NWC for FY24 Current Assets (FY24): Cash: 329,800,000 Accounts Receivable: 626,800,000 Inventory: 100,400,000 Total Current Assets (FY24): 1,057,000,000 Current Liabilities (FY24): Accounts Payable: 531,000,000 Notes Payable: 442,000,000 Total Current Liabilities (FY24): 973,000,000NWC (FY24)=1,057,000,000−973,000,000=84,000,000 Step 3: Calculate the Change in NWC during FY24 Change in NWC=NWC (FY24)−NWC…
Solve for fy22 sales and depreciation a on the 2022 income statement. remember to reference the growth rate provided by Paul.of 0.141 FY21 FY22 Sales $24884886 Blank Cost of Goods Sold $19659044 Other Expenses $2735335 Depreciation $995395 Blank Taxable Income $1493092 Taxes (21%) $313549 Net Income $1179543 Dividends $500,000 Add. to Retained Earnings $679543
ff1
What amount of residual income did National Co. have?