How are your economic profit estimates related to project

Assignment Help Financial Accounting

Reference no: EM133379885

Case: Electro Ltd is a stable growth firm that is considering investing in a new component which requires a $100,000 investment in new capital equipment and $5,000 in additional net working capital. The investment is expected to provide cash flows over the next five years. The anticipated earnings for the investment are found in Table A below.

Table A

Project pro-forma income statement
	2016	2017	2018	2019	2020
Revenues	100,000	105,000	110,250	115,763	121,551
Less: COGS	(40,000)	(42,000)	(44,100)	(46,305)	(48,620)
Gross Profit	60,000	63,000	66,150	69,458	72,930
Less: Oper. Exp	(20,000)	(21,000)	(22,050)	(23,153)	(24,310)
Less: Dep. Exp.	(20,000)	(20,000)	(20,000)	(20,000)	(20,000)
Net Oper. Income	20,000	22,000	24,100	26,305	28,620
Less: Int. Exp	(3,200)	(3,200)	(3,200)	(3,200)	(3,200)
Earnings before tax	16,800	18,800	20,900	23,105	25,420
Less: tax	(5,040)	(5,640)	(6,270)	(6,932)	(7,626)
Net income	11,760	13,160	14,630	16,173	17,794

Using the information provided, calculate the project free cash flow for each year. (Increased investment in NWC is: $250, $262.50, $275.63, and $289.41, for years 2016-2019 respectively. All of investments in net working capital will be liquidated in final year, 2020). The tax rate is 30%.

2, Assuming the project cost of capital is 11.24%, calculate the project's NPV.

3.Electro Ltd is considering the adoption of economic profit as a performance evaluation tool. Calculate the project's annual economic profit using the invested capital figures found in Table A. How are your economic profit estimates related to the project's NPV?

4.Considering the cost of equity for Electro Ltd to be 14%, an EPS of 1.13, and a dividend payout ratio of 48%, how much is the estimated growth rate of dividends using the Gordon growth model?

5. Using information in part d, estimate the current share price for Electro Ltd using the Gordon growth model.

Reference no: EM133379885

Questions Cloud

Uncollectible accounts expense reported on decmber : Assuming no other transaction happened, what is the adjusted balance of Allowance for Doubtful Accounts at December 31st

How consistent is accounting among companies : Why is accounting important? Who governs accounting? How consistent is accounting among companies in the same industry? Can show an example of where accounting

Premium on the office equipment in the amount : the inventory of supplies remaining on hand (unused) was $4,000. On June 1, 2021, a one-year insurance premium on the office equipment in the amount of $12,000

What is the uncollectible accounts expense reported : what is the Uncollectible Accounts Expense reported on Decmber 31st and what is the adjusted net balance of Accounts Receivables at December 31st

How are your economic profit estimates related to project : How are your economic profit estimates related to the project's NPV and estimate the current share price for Electro Ltd using the Gordon growth model

How to increase the sale of tickets for magic kingdom : How to increase the sale of tickets for magic kingdom during off-peak season? What marketing strategies could be approached

Identify any potential opportunities or problems : which is based off of Rocket book. Rocket Book is a reusable notebook. Write a research proposal for Specify research objectives for GreenBook.

What does the return on total assets ratio measure : What does the return on total assets ratio measure in general? Compute the ROA ratio for the last three years.

What determines if an event is successful : What determines if an event is successful? What planning should be done in the lead up to the event? What about immediately before, during, and after the event?

User Account

All Pages