Homework Help is Here – Start Your Trial Now!
Business
Finance
You are considering a geographic expansion into the European market for Canopy Pharmaceuticals Below are the incremental cash flows for the Canopy project for you to use in your analysis. Assume Canopy's marginal tax rate is 35%, their cost of capital is 15.7 % and an expected growth rate of 5% after 2003 1998 2000 1999 2001 2002 2003 15,000 Net Sales 8,500 3,100 35,500 46,000 52,000 60,000 5,500 100 Cost of Sales 13,900 18,000 20,000 24,400 Depreciation 100 100 100 100 100 7,800 SG&A 3,500 5,410 6,400 5,300 7,200 R&D 1,100 2,800 4,100 5,400 6,500 7,000 EBIT 700 1,190 417 11,000 17,200 6,020 18,200 20,700 Income Tax (35%) 6,370 11,830 245 3,850 7,245 Net Eamings Depreciation Operating Cash Flows 455 774 7,150 11,180 13,455 Net PPE (906) (1394) (900) (800) (300) (200) Working Capital (2,030) (780) (2457) (1267) (738) (912) Terminal Value Free Cash Flows O

You are considering a geographic expansion into the European market for Canopy Pharmaceuticals Below are the incremental cash flows for the Canopy project for you to use in your analysis. Assume Canopy's marginal tax rate is 35%, their cost of capital is 15.7 % and an expected growth rate of 5% after 2003 1998 2000 1999 2001 2002 2003 15,000 Net Sales 8,500 3,100 35,500 46,000 52,000 60,000 5,500 100 Cost of Sales 13,900 18,000 20,000 24,400 Depreciation 100 100 100 100 100 7,800 SG&A 3,500 5,410 6,400 5,300 7,200 R&D 1,100 2,800 4,100 5,400 6,500 7,000 EBIT 700 1,190 417 11,000 17,200 6,020 18,200 20,700 Income Tax (35%) 6,370 11,830 245 3,850 7,245 Net Eamings Depreciation Operating Cash Flows 455 774 7,150 11,180 13,455 Net PPE (906) (1394) (900) (800) (300) (200) Working Capital (2,030) (780) (2457) (1267) (738) (912) Terminal Value Free Cash Flows O

Essentials Of Investments
Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
See similar textbooks
icon
Related questions
Question

Calculate the free cash flows for 1998 – 2003.

 

I attached all the information to find the solution

You are considering a geographic expansion into the European market for Canopy Pharmaceuticals Below are the incremental cash flows for the Canopy project for you to use in your analysis. Assume Canopy's marginal tax rate is 35%, their cost of capital is 15.7 % and an expected growth rate of 5% after 2003 1998 2000 1999 2001 2002 2003 15,000 Net Sales 8,500 3,100 35,500 46,000 52,000 60,000 5,500 100 Cost of Sales 13,900 18,000 20,000 24,400 Depreciation 100 100 100 100 100 7,800 SG&A 3,500 5,410 6,400 5,300 7,200 R&D 1,100 2,800 4,100 5,400 6,500 7,000 EBIT 700 1,190 417 11,000 17,200 6,020 18,200 20,700 Income Tax (35%) 6,370 11,830 245 3,850 7,245 Net Eamings Depreciation Operating Cash Flows 455 774 7,150 11,180 13,455 Net PPE (906) (1394) (900) (800) (300) (200) Working Capital (2,030) (780) (2457) (1267) (738) (912) Terminal Value Free Cash Flows O
Transcribed Image Text:You are considering a geographic expansion into the European market for Canopy Pharmaceuticals Below are the incremental cash flows for the Canopy project for you to use in your analysis. Assume Canopy's marginal tax rate is 35%, their cost of capital is 15.7 % and an expected growth rate of 5% after 2003 1998 2000 1999 2001 2002 2003 15,000 Net Sales 8,500 3,100 35,500 46,000 52,000 60,000 5,500 100 Cost of Sales 13,900 18,000 20,000 24,400 Depreciation 100 100 100 100 100 7,800 SG&A 3,500 5,410 6,400 5,300 7,200 R&D 1,100 2,800 4,100 5,400 6,500 7,000 EBIT 700 1,190 417 11,000 17,200 6,020 18,200 20,700 Income Tax (35%) 6,370 11,830 245 3,850 7,245 Net Eamings Depreciation Operating Cash Flows 455 774 7,150 11,180 13,455 Net PPE (906) (1394) (900) (800) (300) (200) Working Capital (2,030) (780) (2457) (1267) (738) (912) Terminal Value Free Cash Flows O
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 5 steps with 4 images

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
Knowledge Booster
Uses Of Excess Cash
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education
SEE MORE TEXTBOOKS