Question

Megamax Top Co. Ltd. is a tire and tube manufacturer with its factory located in Houston,...

Megamax Top Co. Ltd. is a tire and tube manufacturer with its factory located in Houston, Texas. Megamax Top's products obtained ISO-9001 certification. Assume that Megamax Top has recently developed a new model of scooter tire after extensive research and development and proved that there is a significant market for the new model. The new model will be put into the market this year and is expected to stay in the market for four years.

Except for the initial investment that will occur immediately, all cash flows will occur at year end. To make the new model, Megamax Top has to initially invest US$150 million in production equipment. The equipment can be sold for US$50 million at the end of four years. Megamax Top can sell the new model to two distinct markets:

  1. Original manufacturer market—this market consists primarily of the large automobile companies that buy tires for new cars. The new model is expected to sell for US$40 per tire, and the variable cost of each tire is US$25.
  2. Replacement market—this market consists of all tires purchased after the automobile has left the factory. The new model in this market is expected to sell for US$50 per tire, and the variable cost of each tire is US$25 which is the same as that in the original manufacturer market.

The project will incur US$25 million in marketing and general administrative costs the first year, and this cost is expected to increase at the inflation rate in subsequent years. Megamax Top also intends to raise the selling price of the new tire at the inflation rate. The annual inflation rate is expected to remain constant at 3,50 percent. Variable costs are expected to increase at 1 percent above the inflation rate.

Automobile analysts expect automobile manufacturers will produce 5,5 million new cars this year and production will grow at 2,5 percent per year thereafter. Each new car needs four tires. Megamax Top expects the new model will capture 10 percent of the original manufacturer market.

Analysts also estimate that the replacement market size will be 15 million tires this year and that it will grow at 2 percent annually. Megamax Top expects the new model will capture 8 percent market share.

The equipment will be depreciated on the straightline basis. The immediate initial working capital requirement is US$10 million, and the net working capital requirements will be 15 percent of sales. Megamax Top 's effective corporate tax rate is 40 percent and its required return is 15 percent.

Instruction: Perform the capital budgeting analysis (NPV, Payback Period, IRR and PI) to determine whether Megamax Top should accept or reject the project! Write briefly the necessary assumptions and estimations for your analysis!

0 0
Add a comment Improve this question Transcribed image text
Answer #1

It is a classic discounted cash flow analysis wherein projections are made for future cash flows and NPV is calculated along with other DCF metrics.

Assumptions: 1. The production equipment would be depreciated to its salvage value over four years 2. Cash flows occur at end of year 3. No. of cars at yr 1 OEM million 22 million tyres Year 0 4 OEM market 23.69 10% 22.0022.55 23.11 10% Market share % No. of tyres sold Price Variable cost per unit Revenue Total variable cost EBIDTA 10% 2.26 40.00 41.4042.85 25.0025.25 25.50 10% 2.20 44.35 88.0093.36 99.04105.07 61.02 44.05 55.0056.9458.95 33.00 36.4240.09 Replacement market 15.0015.30 15.61 15.92 Market share % No. of tyres sold Price Variable cost per unit Revenue Total variable cost EBIDTA 1.22 50.0050.0050.00 25.0025.25 25.50 60.00 61.20 62.42 30.00 30.91 31.84 30.00 30.29 30.58 1.27 50.00 25.76 63.67 32.80 30.87 1.20 1.25 Total EBIDTA Less: Depreciation EBT Tax @ 40% PAT Add: Dep Less: working capital Less: initial investment Add: salavage value Total free cash flow 63.00 66.71 70.68 25.0025.0025.00 38.00 41.71 45.68 15.20 16.68 18.27 22.80 25.03 27.41 25.0025.0025.00 10.00 22.20 23.18 24.22 25.00 49.92 19.97 29.95 25.00 25.31 150.00 50.00 160.00 25.60 26.84 28.19 79.64 NPV @ 15% IRR Payback period Pl 53.37 0.06% 4 years 0.6664 Since the NPV is negative, it is not wise to accept the project and destroy value. The project is not adding value to the firm

Add a comment
Know the answer?
Add Answer to:
Megamax Top Co. Ltd. is a tire and tube manufacturer with its factory located in Houston,...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • STMicroelectronics a sensor equipment manufacturer with its factory located in Shenzhen, China. STMicroelectronics products obtained ISO-22301...

    STMicroelectronics a sensor equipment manufacturer with its factory located in Shenzhen, China. STMicroelectronics products obtained ISO-22301 certification. Assume that STMicroelectronics has recently developed a new model of the sensor after extensive research and development and proved that there is a significant market for the new model. The new model will be put into the market this year and is expected to stay in the market for four years. Except for the initial investment that will occur immediately, all cash flows...

  • After extensive research and development, Goodweek Tires Inc. has recently developed a new tire, the Super...

    After extensive research and development, Goodweek Tires Inc. has recently developed a new tire, the Super Tread, and must decide whether to make the investment necessary to produce and market it. The tire would be ideal for drivers doing a large amount of wet weather and off-road driving in addition to normal highway usage. The research and development costs so far have totalled about $10 million. The SuperTread would be put on the market beginning this year, and Goodweek expects...

  • After extensive research and development, Goodweek Tires, Inc., has recently developed a new tire, the SuperTread,...

    After extensive research and development, Goodweek Tires, Inc., has recently developed a new tire, the SuperTread, and must decide whether to make the necessary investment to produce and market it. The tire would be ideal for drivers doing a lot of wet weather and off road driving in addition to normal usage. The research and development costs have totaled about $9 million. The SuperTread would be put on the market for a total of four years. Test marketing costing $6...

  • GOODWEEK TIRES, INC. After extensive research and development, Goodweek Tires, Inc., has recently developed a new...

    GOODWEEK TIRES, INC. After extensive research and development, Goodweek Tires, Inc., has recently developed a new tire, the SuperTread, and must decide whether to make the investment necessary to produce and market it. The tire would be ideal for drivers doing a large amount of wet weather and off-road driving in addition to normal freeway usage. The research and development costs so far have totaled about $10 million. The Super Tread would be put on the market beginning this year,...

  • A North American tire manufacturing company owns a rubber plantation in Brazil through its Brazilian subsidiary....

    A North American tire manufacturing company owns a rubber plantation in Brazil through its Brazilian subsidiary. It is deciding whether to open its new tire manufacturing facility in the US or Canada. The new facility will produce 1 million tires per year and expects to sell them at $100 per tire irrespective of the location in which the facility is opened. Each tire is expected to require 50 pounds of rubber. All of the rubber required for the tires is...

  • A North American tire manufacturing company owns a rubber plantation in Brazil through its Brazilian subsidiary....

    A North American tire manufacturing company owns a rubber plantation in Brazil through its Brazilian subsidiary. It is deciding whether to open its new tire manufacturing facility in the US or Canada. The new facility will produce 1 million tires per year and expects to sell them at $100 per tire irrespective of the location in which the facility is opened. Each tire is expected to require 50 pounds of rubber. All of the rubber required for the tires is...

  • Acme Equipment Company is considering the development of a new machine that would be marketed to tire manufacturers. Res...

    Acme Equipment Company is considering the development of a new machine that would be marketed to tire manufacturers. Research and development costs for the project as expected to be about $4 million but could vary between $3 and $6 million. The market life for the product is estimated to be 3 to 8 years with all intervening possibilities being equally likely. The company thinks it will sell 250 units per year, but acknowledges that this figure could be as low...

  • Conch Republic Electronics is a midsized electronics manufacturer located in Key West, Florida. The company president is...

    Conch Republic Electronics is a midsized electronics manufacturer located in Key West, Florida. The company president is Shelley Couts, who inherited the company. When it was founded over 70 years ago, the company originally repaired radios and other household appliances. Over the years, the company expanded into manufacturing and is now a reputable manufacturer of various electronic items. Jay McCanless, a recent MBA graduate, has been hired by the company’s finance department. One of the major revenue-producing items manufactured by...

  • 3. McCormick & Company is considering establishing new products in a new factory in Largo, Maryland....

    3. McCormick & Company is considering establishing new products in a new factory in Largo, Maryland. The project is expected to last for eight years. To determine the right financing option, you need to determine the appropriate discount based on the weighted average cost of capital. The cost of equity is estimated using the capital asset pricing model. Cash flows are assumed to be steady, the nominal risk-free rate for the short-term US government treasury bills is 1.5 percent, the...

  • Conch Republic Electronics is a midsized electronics manufacturer located in Key West, Florida. The company president...

    Conch Republic Electronics is a midsized electronics manufacturer located in Key West, Florida. The company president is Shelly Couts, who inherited the company. The company originally repaired radios and other household appliances when it was founded over 70 years ago. Over the years, the company has expanded, and it is now a reputable manufacturer of various specialty electronic items. Jay McCanless, a recent MBA graduate, has been hired by the company in its finance department. One of the major revenue-producing...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT