Determine the npv and pi and payback of this project

Assignment Help Financial Management

Reference no: EM132058597

Wolverine Corp. currently has no existing business in New Zealand but is considering establishing a subsidiary there. The following information has been gathered to assess this project:

The initial investment required is $50 million in New Zealand dollars (NZ$). Given the existing spot rate of $.50 per New Zealand dollar, the initial investment in U.S. dollars is $25 million. In addition to the NZ$50 million initial investment for plant and equipment, NZ$20 million is needed for working capital and will be borrowed by the subsidiary from a New Zealand bank. The New Zealand subsidiary will pay interest only on the loan each year, at an interest rate of 14 percent. The loan principal is to be paid in 10 years.

The project will be terminated at the end of year 3, when the subsidiary will be sold.

The price, demand, and variable cost of the product in New Zealand are as follows:

Year Price Demand Variable Cost

1 NZ$500 40,000 units NZ$30

2 NZ$511 50,000 units NZ$35

3 NZ$530 60,000 units NZ$40

The fixed costs, such as overhead expenses, are estimated to be NZ$6 million per year.

The exchange rate of the New Zealand dollar is expected to be $.52 at the end of Year 1, $.54 at the end of Year 2, and $.56 at the end of Year 3.

The New Zealand government will impose an income tax of 30 percent on income. In addition, it will impose a withholding tax of 10 percent on earnings remitted by the subsidiary. The U.S. government will allow a tax credit on the remitted earnings and will not impose any additional taxes.

All cash flows received by the subsidiary are to be sent to the parent at the end of each year. The subsidiary will use its working capital to support ongoing operations.

The plant and equipment are depreciated over 10 years using the straight-line depreciation method. Since the plant and equipment are initially valued at NZ$50 million, the annual depreciation expense is NZ$5 million.

In three years, the subsidiary is to be sold. Wolverine plans to let the acquiring firm assume the existing New Zealand loan. The working capital will not be liquidated but will be used by the acquiring firm when it sells the subsidiary. Wolverine expects to receive NZ$52 million after subtracting capital gains taxes. Assume that this amount is not subject to a withholding tax.

Wolverine requires a 20 percent rate of return on this project.

Determine the NPV, PI, IRR, MIRR and payback of this project. Should Wolverine accept this project?

Note:

International Capital Budgeting is 95% similar to the evaluation of domestic projects which you have done so far except for three differences:

Interest expense is considered in international capital budgeting, so it should be deducted.

Tax Withholding is additional tax imposed to funds remitted to the parent. This is deducted from the Operating Cash Flows (OCF).

All computations should be done in terms of the foreign current. The exchange rate should be applied to the Free Cash Flows (FCF) at the end to convert the foreign currency to US dollars.

Reference no: EM132058597

Questions Cloud

Calculate the firms cash conversion cycle : Winston's 2015 sales (all on credit) were $110,000 and its cost of goods sold was 75% of sales. It turned over its inventory 8.6 times during the year.

What is the value of its total current liabilities : The company also has long-term debt of $281,400, $100,000 in its common stock account, and retained earnings of $187,565.

How much annual retirement income would she receive : If the trustee agrees to her proposal, how much annual retirement income would she receive. The trust fund is earning an annual rate of interest equal to 5%.

How much is your monthly payment : You wish to purchase a condo at a cost of $165,000. You are able to make a down payment of $45,000 and will borrow for the rest.

Determine the npv and pi and payback of this project : Determine the NPV, PI, IRR, MIRR and payback of this project. Should Wolverine accept this project?

What will one share of this common stock be worth : What will one share of this common stock be worth 11 years from now if the applicable discount rate is 8.0 percent?

What proportion of the lottery winnings should be invested : You just won a $200,000 lottery and are meeting with your financial advisor to discuss how to best invest this money.

What does the return on equity ratio tell management : How does CVP analysis help management in the planning stage of a new business? How does CVP analysis assist the decision makers of an existing business?

Calculate the amount of your monthly payment : You wish to borrow $420,000 from Budget Bank to buy a home. They are offering a 31 year mortgage with an EAR of 5.2%.

User Account

All Pages