12-1 CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation...
-
Upload
paula-robinson -
Category
Documents
-
view
226 -
download
3
Transcript of 12-1 CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation...
![Page 1: 12-1 CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis.](https://reader035.fdocuments.net/reader035/viewer/2022062421/56649f4e5503460f94c6f5b5/html5/thumbnails/1.jpg)
12-1
CHAPTER 12Cash Flow Estimation and Risk Analysis
Relevant cash flows Incorporating inflation Types of risk Risk Analysis
![Page 2: 12-1 CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis.](https://reader035.fdocuments.net/reader035/viewer/2022062421/56649f4e5503460f94c6f5b5/html5/thumbnails/2.jpg)
12-2
Proposed Project Total depreciable cost
Equipment: $200,000 Shipping: $10,000 Installation: $30,000
Changes in working capital Inventories will rise by $25,000 Accounts payable will rise by $5,000
Effect on operations New sales: 100,000 units/year @ $2/unit Variable cost: 60% of sales
![Page 3: 12-1 CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis.](https://reader035.fdocuments.net/reader035/viewer/2022062421/56649f4e5503460f94c6f5b5/html5/thumbnails/3.jpg)
12-3
Proposed Project Life of the project
Economic life: 4 years Depreciable life: MACRS 3-year class Salvage value: $25,000
Tax rate: 40% Weighted Av Cost Capital: 10%
(WACC)
(Modified Accelerated Cost Recovery System)
![Page 4: 12-1 CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis.](https://reader035.fdocuments.net/reader035/viewer/2022062421/56649f4e5503460f94c6f5b5/html5/thumbnails/4.jpg)
12-4
Determining project value Estimate relevant cash flows
Calculating annual operating cash flows (OCF) Identifying changes in working capital Calculating terminal cash flows
0 1 2 3 4
Initial OCF1 OCF2 OCF3 OCF4 Costs +
Terminal CFs
NCF0 NCF1 NCF2 NCF3 NCF4
![Page 5: 12-1 CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis.](https://reader035.fdocuments.net/reader035/viewer/2022062421/56649f4e5503460f94c6f5b5/html5/thumbnails/5.jpg)
12-5
Initial year net cash flow Find Δ NOWC (Net Operating Working
Capital) ⇧ in inventories of $25,000 Funded partly by an ⇧ in A/P of $5,000 Δ NOWC = $25,000 - $5,000 = $20,000
Combine Δ NOWC with initial costs
Equipment -$200,000 Installation -40,000 Δ NOWC -20,000
Net CF0 -$260,000
![Page 6: 12-1 CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis.](https://reader035.fdocuments.net/reader035/viewer/2022062421/56649f4e5503460f94c6f5b5/html5/thumbnails/6.jpg)
12-6
Determining annual depreciation expense
Year Rate x Basis Depr 1 0.33 x $240 $ 79 2 0.45 x 240 108 3 0.15 x 240 36 4 0.07 x 240 17
1.00 $240
Due to the MACRS ½-year convention, a 3-year asset is depreciated over 4 years.
![Page 7: 12-1 CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis.](https://reader035.fdocuments.net/reader035/viewer/2022062421/56649f4e5503460f94c6f5b5/html5/thumbnails/7.jpg)
12-7
Annual operating cash flows
1 2 3 4
Revenues 200.0 200.0 200.0 200.0
- Op Costs -120.0
-120.0
-120.0
-120.0
- Depr’n Expense -79.2 -108.0
-36.0 -16.8
Operating Income (BT)
0.8 -28.0 44.0 63.2
- Tax (40%) 0.3 -11.2 17.6 25.3
Operating Income (AT)
0.5 -16.8 26.4 37.9
+ Deprn Expense 79.2 108.0 36.0 16.8
Operating Cash Flow OCF
79.7 91.2 62.4 54.7
(Thousands of dollars)
![Page 8: 12-1 CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis.](https://reader035.fdocuments.net/reader035/viewer/2022062421/56649f4e5503460f94c6f5b5/html5/thumbnails/8.jpg)
12-8
Terminal net cash flow
Recovery of NOWC $20,000Salvage value 25,000Tax SalvageValue (40%) -10,000Terminal CF $35,000
Q. How is NOWC recovered?Q. Is there always a tax on SV?Q. Is the tax on SV ever a positive cash
flow?
![Page 9: 12-1 CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis.](https://reader035.fdocuments.net/reader035/viewer/2022062421/56649f4e5503460f94c6f5b5/html5/thumbnails/9.jpg)
12-9
Financing effects are NOT included in cash flows
Dividends and interest expense are not included in the analysis
Financing effects already counted in discounting cash flows at the WACC of 10%
Deducting interest expense and dividends would “double count” financing costs
![Page 10: 12-1 CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis.](https://reader035.fdocuments.net/reader035/viewer/2022062421/56649f4e5503460f94c6f5b5/html5/thumbnails/10.jpg)
12-10
Should a $50,000 improvement cost from the previous year be included in the analysis?
No, the building improvement cost is a sunk cost and should not be considered
This analysis should only include incremental investment
![Page 11: 12-1 CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis.](https://reader035.fdocuments.net/reader035/viewer/2022062421/56649f4e5503460f94c6f5b5/html5/thumbnails/11.jpg)
12-11
If the facility could be leased out for $25,000 per year, would this affect the analysis?
Yes, by accepting the project, the firm foregoes a possible annual cash flow of $25,000, which is an opportunity cost to be charged to the project.
The relevant cash flow is the annual after-tax opportunity cost. A-T opportunity cost = $25,000 (1 – T)
= $25,000(0.6) = $15,000
![Page 12: 12-1 CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis.](https://reader035.fdocuments.net/reader035/viewer/2022062421/56649f4e5503460f94c6f5b5/html5/thumbnails/12.jpg)
12-12
If the new product line decreases the sales of the firm’s other lines, would this affect the analysis?
Yes. The effect on other project CFs is an “externality.”
Net CF loss per year on other lines would be a cost to this project
Externalities can be positive (in the case of complements) or negative (substitutes)
![Page 13: 12-1 CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis.](https://reader035.fdocuments.net/reader035/viewer/2022062421/56649f4e5503460f94c6f5b5/html5/thumbnails/13.jpg)
12-13
Proposed project’s cash flow time line
WACC = 10%. NPV = -$4.03 million Payback = 3.3 years
0 1 2 3 4
-260 79.7 91.2 62.4 54.7 Terminal CF → 35.0
89.7
![Page 14: 12-1 CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis.](https://reader035.fdocuments.net/reader035/viewer/2022062421/56649f4e5503460f94c6f5b5/html5/thumbnails/14.jpg)
12-14
If this were a replacement rather than a new project, would the analysis change?
Yes, old equipment would be sold, and new equipment purchased
Incremental CFs would be the changes from the old to the new situation
Relevant depreciation expense would be the change with the new equipment
If old machine was sold, the firm would not receive the SV at the end of the machine’s life. This is the opportunity cost for the replacement project
![Page 15: 12-1 CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis.](https://reader035.fdocuments.net/reader035/viewer/2022062421/56649f4e5503460f94c6f5b5/html5/thumbnails/15.jpg)
12-15
What are the 3 types of project risk?
Stand-alone risk
Corporate risk
Market risk
![Page 16: 12-1 CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis.](https://reader035.fdocuments.net/reader035/viewer/2022062421/56649f4e5503460f94c6f5b5/html5/thumbnails/16.jpg)
12-19
Which risk is most relevant?
Market risk is most relevant risk for capital projects, because management’s primary goal is shareholder wealth maximization.
However, since total risk affects creditors, customers, suppliers, and employees, it should not be completely ignored.
![Page 17: 12-1 CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis.](https://reader035.fdocuments.net/reader035/viewer/2022062421/56649f4e5503460f94c6f5b5/html5/thumbnails/17.jpg)
12-20
Which risk is the easiest to measure?
Stand-alone risk is easiest to measure Firms often focus on stand-alone risk
when making capital budgeting decisions
Focusing on stand-alone risk is not theoretically correct, but it does not necessarily lead to poor decisions
![Page 18: 12-1 CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis.](https://reader035.fdocuments.net/reader035/viewer/2022062421/56649f4e5503460f94c6f5b5/html5/thumbnails/18.jpg)
12-22
Sensitivity Analysis Measures the effect of changes in a
variable on the project’s NPV To perform a sensitivity analysis, all
variables are fixed at their expected values, except for the variable in question which is allowed to fluctuate
Resulting changes in NPV are noted
![Page 19: 12-1 CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis.](https://reader035.fdocuments.net/reader035/viewer/2022062421/56649f4e5503460f94c6f5b5/html5/thumbnails/19.jpg)
12-23
Advantages / Disadvantages of sensitivity analysis
Advantage Identifies variables that have greatest
potential impact on profitability and allows management to focus on these variables
Disadvantages Does not reflect the effects of diversification Does not incorporate any information about
the possible magnitudes of the forecast errors
![Page 20: 12-1 CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis.](https://reader035.fdocuments.net/reader035/viewer/2022062421/56649f4e5503460f94c6f5b5/html5/thumbnails/20.jpg)
12-24
Perform a scenario analysis of the project, based on changes in the sales forecast
Suppose we are confident of all the variable estimates, except unit sales. The actual unit sales are expected to follow the following probability distribution:
Case Probability Unit SalesWorst 0.25 75,000Base 0.50 100,000Best 0.25 125,000
![Page 21: 12-1 CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis.](https://reader035.fdocuments.net/reader035/viewer/2022062421/56649f4e5503460f94c6f5b5/html5/thumbnails/21.jpg)
12-25
Scenario analysis All other factors shall remain constant and
the NPV under each scenario can be determined.
Case Probability NPVWorst 0.25 ($27.8)Base 0.50 $15.0Best 0.25 $57.8
![Page 22: 12-1 CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis.](https://reader035.fdocuments.net/reader035/viewer/2022062421/56649f4e5503460f94c6f5b5/html5/thumbnails/22.jpg)
12-26
Determining expected NPV, NPV, and CVNPV from the scenario analysis
E(NPV) = 0.25(-$27.8)+0.5($15.0)+0.25($57.8)
= $15.0
NPV = [0.25(-$27.8-$15.0)2 + 0.5($15.0- $15.0)2 + 0.25($57.8-$15.0)2]1/2
= $30.3
CoefVarNPV = $30.3 /$15.0 = 2.0
![Page 23: 12-1 CHAPTER 12 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis.](https://reader035.fdocuments.net/reader035/viewer/2022062421/56649f4e5503460f94c6f5b5/html5/thumbnails/23.jpg)
12-27
What subjective risk factors should be considered before a decision is made?
Numerical analysis sometimes fails to capture all sources of risk for a project.
If the project has the potential for a lawsuit, it is more risky than previously thought.
If assets can be redeployed or sold easily, the project may be less risky.