Preview

Ligers Hola Kola Case Discussion

Satisfactory Essays
Open Document
Open Document
204 Words
Grammar
Grammar
Plagiarism
Plagiarism
Writing
Writing
Score
Score
Ligers Hola Kola Case Discussion
Ligers Hola Kola Case Discussion
Free cash flows based on the information in the case were -51,080,000 2in year zero, 16,174,000 in year one through four, and 20,054,000 in year five. These cash flows gave us an NPV of 952,264.52, IRR of 19%, and payback of 4.95 years.
For our sensitivity analysis we analyzed to change to NPV based on changes in estimates to WACC, tax rates, sales volume, price, and cannibalization. NPV was used because it is the most effective decision rules and highlights the sensitivity in monetary terms.
Adjusting the WACC to account for 100% debt financing at 16% increased NPV to 3,725,744.05. If the company decided to use 100% equity financing at 18.75% NPV would decrease to 294,566.29. At 50/50 debt/equity NPV increases to 1,964,949.71.
IF tax rates decrease to 25% NPV increases to 2,411,807.30. If tax rates increase to 35% NPV decreases to -507,278.26.
If Sales volume decreases 10% to 540,000, NPV decreases to -6,982,638.62. A 20% decrease in sales volume to 480,000 results in a decrease in NPV to -16,480,853.57. No sensitivity analysis for an increase in sales volume was calculated because of production limit of 600,000.
If price is decreased to 4 NPV decreases to -14,580,643.70. If price is increased to 6 NPV increases to 16,485,172.74.
If cannibalization decreases to 700,000 units NPV increases to 1,710,178.49. If Cannibalization increases to 900,000 NPV decreases to 734,350.54.

You May Also Find These Documents Helpful

  • Better Essays

    The focus of EEC’s investment of the purchasing of the supplier is to cut down on the cost expenditures of the company. The primary board members and investors anticipate in the timeframe the fifth of to save financially in revenue $600,000 per annum this will accumulate $9 million in net in the timeframe of that 15 years. 14% of that investment and consumption cost will be attributed out of $9 million net, which adds up to sum of $3 million. The president of the company asked me to give an analysis in the possibilities foreseen in the investment what would be the Net Present Value, along with the Internal Rate of Return, and the payback of the investment.…

    • 1228 Words
    • 4 Pages
    Better Essays
  • Better Essays

    The lower discount rate improved the NPV of all alternatives. NPV in Santa Clara turns to positive with the discount rate of 10%. NPV in Waltham increases from $6,384,810 (discount rate 20%) to…

    • 1278 Words
    • 6 Pages
    Better Essays
  • Satisfactory Essays

    B. What is the NPV of the project at 10% higher than forecast, and what if the NPV was 10% lower?…

    • 253 Words
    • 2 Pages
    Satisfactory Essays
  • Satisfactory Essays

    Considering the information for the Proposal concerning the building of the new factory, the incremental cash flows are needed for the NPV analysis. The incremental cash flows are sales of $3 million a year which equals an increase in gross margin by $150,000 given a 5% gross margin and initial on investment of $10 million which is the cost of building the new factory. The savage value at the end of the project life will be $14 million.…

    • 588 Words
    • 6 Pages
    Satisfactory Essays
  • Satisfactory Essays

    In my opinion if Julia borrowed more money she could increase her profit. Any change in a coefficient in a parameter is carefully analyzed using sensitivity analysis. This analysis identifies any effect an independent variable might have on Julia’s given constraints, in this case her budget. The increase will generate an increase in product…

    • 690 Words
    • 3 Pages
    Satisfactory Essays
  • Satisfactory Essays

    Dansk Minox Case

    • 259 Words
    • 2 Pages

    When sales volume is 43796kg at retail price of 6.85, the profit impact is same as selling 30 tons at retail price of 8.2.…

    • 259 Words
    • 2 Pages
    Satisfactory Essays
  • Good Essays

    Sensitivity Analysis

    • 1326 Words
    • 6 Pages

    Sensitivity analysis often involves a series of what if? questions. What if the profit of product 1 increases by 10%? What if less money is available in advertising budget constraints? What if new technology will allow a product to be wired in one-third the time it used to take? So we can see that sensitivity analysis can be used to deal not only with errors in estimating input parameters to the LP model but also with management's experiments with possible future changes in the firm that may affect profits.…

    • 1326 Words
    • 6 Pages
    Good Essays
  • Good Essays

    1.SHOULD THE $100,000 THAT WAS SPENT TO REHABILITATE THE PLANT BE INCLUDED IN THE ANALYSIS? EXPLAIN.…

    • 902 Words
    • 12 Pages
    Good Essays
  • Satisfactory Essays

    The variables used to develop the table, including sales price, variable costs, unit sales, and the unit growth rate, are all most likely, or base-case, values, and the resulting $25,517 NPV shown in Part 5 is called the base-case NPV. Now we ask a series of "what if" questions: "What if unit sales falls 30 percent below the most likely level?" In our sensitivity analysis we hold the other variables at their base case levels and then examine the situation when the key variables change. Each new calculated NPV is plotted on the graph in Part 6 to show how sensitive NPV is to changes in each variable. The table below outlines the NPV figures that we used to construct the graph. The slopes of the lines in the graph show how sensitive NPV is to changes in each of the inputs: the steeper the slope, the more sensitive the NPV is to a change in the variable. From the figure and the table, we see the project's NPV is very sensitive to changes in the sales price, variable cost, and growth rate.…

    • 513 Words
    • 3 Pages
    Satisfactory Essays
  • Good Essays

    Sensitivity Analysis

    • 938 Words
    • 4 Pages

    Sensitivity analysis is a technique that indicates exactly how much a project's profitability (NPV or IRR) will change in response to a given change in a single input variable, other things held constant. Sensitivity analysis begins with a base case developed using expected values (in the statistical sense) for all uncertain variables. Then, each uncertain variable is usually changed by a fixed percentage amount above and below its expected value, holding all other variables constant at their expected values. Thus, all input variables except one are held at their base case values. The resulting NPVs (or IRRs) are recorded and plotted.…

    • 938 Words
    • 4 Pages
    Good Essays
  • Satisfactory Essays

    Cost Volume Profit

    • 369 Words
    • 2 Pages

    As CVP is a ‘systematic method of examining the relationship between changes in activity and changes in total revenue, expenses and net profit’ (Drury, 2000), it is a very useful tool for managers to consider cost structure and price setting. When used in computer applications the method helps managers to make decisions based on the results by varying different variables such as selling price, variables cost, etc. This altering of variables to determine the net effect of changing original estimates is called sensitivity analysis. Using the computerized application of CVP, managers can study various combinations of ‘changes in selling price, fixed and variables and assess their effect on profit’ (SWTAFE, 2012).…

    • 369 Words
    • 2 Pages
    Satisfactory Essays
  • Satisfactory Essays

    Cvp Analysis

    • 3213 Words
    • 13 Pages

    • • • • • • Q1: What is cost-volume-profit (CVP) analysis, and how is it used for decision making? Q2: How are CVP calculations performed for a single product? Q3: How are CVP calculations performed for multiple products? Q4: What is the breakeven point? Q5: What assumptions and limitations should managers consider when using CVP analysis? Q6: How are the margin of safety and operating leverage used to assess operational risk?…

    • 3213 Words
    • 13 Pages
    Satisfactory Essays
  • Good Essays

    MACROECONOMICS

    • 467 Words
    • 3 Pages

    Jaguar, as a U.K.-based exporter to U.S. market, is exposed to exchange rate risk as more than half of its sales occur in USD while its production cost occurs in GBP. For this reason, Jaguar’s firm value (NPV of future free cash flows) may change in response to the change in the interest rate. Following is the company’s exposure to 1% change in exchange rates.…

    • 467 Words
    • 3 Pages
    Good Essays
  • Satisfactory Essays

    PED Revenue

    • 328 Words
    • 2 Pages

    Price elasticity of demand (PED) is particularly important to businesses, because of its effect on their revenue (income).…

    • 328 Words
    • 2 Pages
    Satisfactory Essays
  • Satisfactory Essays

    Fondaria Di Torino

    • 624 Words
    • 3 Pages

    Keeping the old machines is associated with labor costs of 335,109.6€ (12*2*7.33*8*210+3*7.85*8*210), depreciation of 47,520€, power cost of 12,300€ and maintenance supplies of 4000€, which results in a cash outflow of 179,869.87€ every year. So the NPV of this alternative is -786,718.35€.…

    • 624 Words
    • 3 Pages
    Satisfactory Essays