• Save
Worldwide paper company Spreadsheet
Upcoming SlideShare
Loading in...5
×
 

Worldwide paper company Spreadsheet

on

  • 8,243 views

You may now download this complete document for $9.99. Download with Paypal confidence at ...

You may now download this complete document for $9.99. Download with Paypal confidence at
https://www.payloadz.com/go/sip?id=1583101

This spreadsheet is related to Worldwide Paper Company presentation. http://www.slideshare.net/divya-mishra/worldwide-paper-company

More marketing documents download at
http://store.payloadz.com/results/results.asp?m=212023

Please contact me at hello@divyamishra.com for any questions regarding the download. Thanks Guys!

Statistics

Views

Total Views
8,243
Views on SlideShare
8,237
Embed Views
6

Actions

Likes
4
Downloads
41
Comments
0

2 Embeds 6

http://www.pinterest.com 5
http://www.slideshare.net 1

Accessibility

Categories

Upload Details

Uploaded via

Usage Rights

CC Attribution-ShareAlike LicenseCC Attribution-ShareAlike License

Report content

Flagged as inappropriate Flag as inappropriate
Flag as inappropriate

Select your reason for flagging this presentation as inappropriate.

Cancel
  • Full Name Full Name Comment goes here.
    Are you sure you want to
    Your message goes here
    Processing…
Post Comment
Edit your comment

    Worldwide paper company Spreadsheet Worldwide paper company Spreadsheet Document Transcript

    • Case spreadsheet YEAR 2,007A. FIXED ASSETSCash flow from the Investment in Fixed Assets -$16Cash flow from the sale of fixed assets (net of capital gain tax of 40%)B. WORKING CAPITAL & OTHER START-UP EXPENSESIncremental salesChange in Working capitalCF from investment in working capital & otherC. DEPRECIATION EXPENSE WORKSHEETDepreciable basis of New Machine $18Percent expenseDepreciation expense for New MachineRemaiing book value of new machineD. OPERATIONSShortwood sales revenueCOGS(75% of revenue)SG&A expense(5% of revenue)Net income from shortwood salesOperating savingMinus net change in depreciation expense (from worksheet C above)Equals EBITMinus tax (at 40%)Equals profit after taxAdd back net change in depreciation expenseEquals cash flow from operationsD. PROJECT VALUATION at an r = 15%Total Project Cash Flow -$16Net Present Value (with Excel) -$2.14E. PROJECT VALUATION at an r = 9.67%Net Present Value (with Excel) $0.72F. IRR 10.88%G. PROJECT VALUATION at an r =11 % (checking our IRR calculation) $0a. Capital Resource Capital Source Debt
    • Equityb. Cost of capital Cost of Debt Cost of Equityc.WACC WACC
    • terminal cash 2008 2009 2010 2011 2012 2013 flow -2 $1.1 $4.00 $10.00 $10.00 $10.00 $10.00 $10.00 $0.40 $1.00 -0.4 -0.6 $1.0 1/6 1/6 1/6 1/6 1/6 1/6 $3 $3 $3 $3 $3 $3 $4.00 $10.00 $10.00 $10.00 $10.00 $10.00 $3.00 $7.50 $7.50 $7.50 $7.50 $7.50 $0.20 $0.50 $0.50 $0.50 $0.50 $0.50 $0.80 $2.00 $2.00 $2.00 $2.00 $2.00 $2.00 $3.50 $3.50 $3.50 $3.50 $3.50 $3.00 $3.00 $3.00 $3.00 $3.00 $3.00 ($0.20) $2.50 $2.50 $2.50 $2.50 $2.50 ($0.08) $1.00 $1.00 $1.00 $1.00 $1.00 ($0.12) $1.50 $1.50 $1.50 $1.50 $1.50 $3.00 $3.00 $3.00 $3.00 $3.00 $3.00 $2.88 $4.50 $4.50 $4.50 $4.50 $4.50 $0.48 $3.90 $4.50 $4.50 $4.50 $4.50 $2.08 Market Value(In Million)Bank Loan Payable $ 500.00
    • Long-term debt 2500.00 $ 3,000.00 20.00% of total capital $ 12,000.00 80.00% of total capital = 500/3000*(5.38%+1%)+2500/3000*5.78% = 0.0588 Tax rate = 40% 0.03528 = rE = rF + (rM – rF) rF=4.6% 10-year Goverment Bond MRP=6% Historical average b=1.1 rE=11.2% = 9.67%