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

Like this? Share it with your network

Share

Worldwide paper company Spreadsheet

  • 9,462 views
Uploaded on

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!

More in: Business
  • Full Name Full Name Comment goes here.
    Are you sure you want to
    Your message goes here
    Be the first to comment
No Downloads

Views

Total Views
9,462
On Slideshare
9,456
From Embeds
6
Number of Embeds
2

Actions

Shares
Downloads
41
Comments
0
Likes
5

Embeds 6

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

Report content

Flagged as inappropriate Flag as inappropriate
Flag as inappropriate

Select your reason for flagging this presentation as inappropriate.

Cancel
    No notes for slide

Transcript

  • 1. 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
  • 2. Equityb. Cost of capital Cost of Debt Cost of Equityc.WACC WACC
  • 3. 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
  • 4. 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%