98248796 Worldwide Paper Company
description
Transcript of 98248796 Worldwide Paper Company
![Page 1: 98248796 Worldwide Paper Company](https://reader035.fdocuments.net/reader035/viewer/2022062407/55cf9a71550346d033a1c203/html5/thumbnails/1.jpg)
Click to edit Master subtitle style
6/26/12
Worldwide Paper Company Case
Group DPaul Weaver Mohammed Wajiuddin Michael Dominguez Lilli Myers Briton HitchinsVenus Roldan
11
![Page 2: 98248796 Worldwide Paper Company](https://reader035.fdocuments.net/reader035/viewer/2022062407/55cf9a71550346d033a1c203/html5/thumbnails/2.jpg)
6/26/12
Outlinev Case Background
v Swot Analysis
v Problem Identification
v Data analysis
v Recommendation22
![Page 3: 98248796 Worldwide Paper Company](https://reader035.fdocuments.net/reader035/viewer/2022062407/55cf9a71550346d033a1c203/html5/thumbnails/3.jpg)
6/26/12
The Case Background
v In December 2006,Bob Prescott, the controller for the Blue Ridge Mill, was considering the addition of a new on-site longwood woodyard
33
![Page 4: 98248796 Worldwide Paper Company](https://reader035.fdocuments.net/reader035/viewer/2022062407/55cf9a71550346d033a1c203/html5/thumbnails/4.jpg)
6/26/12
New WOODYARD Investment
New Woodyard
Utilizes a new technology that allows tree-length logs, called longwoods to be processed directly
44
![Page 5: 98248796 Worldwide Paper Company](https://reader035.fdocuments.net/reader035/viewer/2022062407/55cf9a71550346d033a1c203/html5/thumbnails/5.jpg)
6/26/12
Current PracticeØBlue Ridge Mill purchases shortwood from the Shenandoah Mill
ØThe Shenandoah mill is owned by a competitor
55
![Page 6: 98248796 Worldwide Paper Company](https://reader035.fdocuments.net/reader035/viewer/2022062407/55cf9a71550346d033a1c203/html5/thumbnails/6.jpg)
6/26/12
Advantages of the Investmentv Eliminates the need to purchase
shortwood from an outside supplier (Shenandoah Mill)
v Opportunity grow 0to sell shortwood on the open market as a new market
v Reduces operating cost and increases revenue 66
![Page 7: 98248796 Worldwide Paper Company](https://reader035.fdocuments.net/reader035/viewer/2022062407/55cf9a71550346d033a1c203/html5/thumbnails/7.jpg)
6/26/12
PRIMARY BENEFITS OF NEW WOODYARD
77
New Woodyard
Excess Capacity
Shortwoodfor pulp
production
Sell shortwood in open market
![Page 8: 98248796 Worldwide Paper Company](https://reader035.fdocuments.net/reader035/viewer/2022062407/55cf9a71550346d033a1c203/html5/thumbnails/8.jpg)
6/26/12
SWOT ANALYSISSTRENGTHS
qStrong Sale support
qDecreasing Wacc
WEAKNESSESqApplying outdated WACC
qWrong investment
decisions in past due to
incorrect WACC
OPPORTUNITIESqNew machine might
decrease the operating
cost
qIndependence from the
current supplier
qIncreased revenue from
excess capacity
THREATSqCompetition from
Shenandoah mill
88
![Page 9: 98248796 Worldwide Paper Company](https://reader035.fdocuments.net/reader035/viewer/2022062407/55cf9a71550346d033a1c203/html5/thumbnails/9.jpg)
6/26/12
CASE INFORMATIONq The new woodyard would begin
operating in 2008
q Investment ($18 million)outlay would be spent over two calendar years:
99
2007 2008$16 million $ 2 million
![Page 10: 98248796 Worldwide Paper Company](https://reader035.fdocuments.net/reader035/viewer/2022062407/55cf9a71550346d033a1c203/html5/thumbnails/10.jpg)
6/26/12
CASE INFORMATIONq Operating savings :
(Buying shortwood) – (Cost of producing
shortwood)
1010
2008 Future$2 million $3.5 million
![Page 11: 98248796 Worldwide Paper Company](https://reader035.fdocuments.net/reader035/viewer/2022062407/55cf9a71550346d033a1c203/html5/thumbnails/11.jpg)
6/26/12
CASE INFORMATIONq Expected revenues ($ million) by
selling shortwood on open market :
1111
2008 2009 2010 2011 2012 2013
$4 $10 $10 $10 $10 $10
![Page 12: 98248796 Worldwide Paper Company](https://reader035.fdocuments.net/reader035/viewer/2022062407/55cf9a71550346d033a1c203/html5/thumbnails/12.jpg)
6/26/12
CASE INFORMATIONq Cost of Capital = 75% of revenue
q SG&A = 5% of revenue
q Tax rate = 40%
q Straight-line depreciation ( over the six year life) with zero salvage value
q Net Working capital = 10% annual revenue
q Depreciation charges begin after the total $18 million outlay and machinery starts the service
1212
![Page 13: 98248796 Worldwide Paper Company](https://reader035.fdocuments.net/reader035/viewer/2022062407/55cf9a71550346d033a1c203/html5/thumbnails/13.jpg)
6/26/12
PROBLEM IDENTIFICATION1) What will the current WACC
be?
1) Whether the expected benefits were enough to justify the $18million capital outlay plus the incremental investment in working capital over the six-year life of the investment?
1313
![Page 14: 98248796 Worldwide Paper Company](https://reader035.fdocuments.net/reader035/viewer/2022062407/55cf9a71550346d033a1c203/html5/thumbnails/14.jpg)
6/26/12
FLOW CHART
1414
Final Decisio
n
Calculate WACC
Calculate NPV, IRR, PI, MIRR
1)
2)
3)
![Page 15: 98248796 Worldwide Paper Company](https://reader035.fdocuments.net/reader035/viewer/2022062407/55cf9a71550346d033a1c203/html5/thumbnails/15.jpg)
6/26/12
DATA ANALYSIS- CASH FLOWq Cash Flow
1515
2007 2008 2009 2010 2011 2012 2013 Terminal value
($16) $0.48 $3.90 $4.50 $4.50 $4.50 $4.50 $2.08
![Page 16: 98248796 Worldwide Paper Company](https://reader035.fdocuments.net/reader035/viewer/2022062407/55cf9a71550346d033a1c203/html5/thumbnails/16.jpg)
6/26/12
DATA ANALYSIS- OUTDATED WACCq WACC = 15%
v WPC has a company policy to use its corporate Cost of Capital to analyze investment opportunities
v WPC has not changed its WACC in 10 years
q NPV = ($2.14) (Negative)
q View Worldwide Paper Company.xls here
1616
![Page 17: 98248796 Worldwide Paper Company](https://reader035.fdocuments.net/reader035/viewer/2022062407/55cf9a71550346d033a1c203/html5/thumbnails/17.jpg)
6/26/12
DATA ANALYSIS-UPDATED WACC
q Current WACC (US department of Treasure)
1717
![Page 18: 98248796 Worldwide Paper Company](https://reader035.fdocuments.net/reader035/viewer/2022062407/55cf9a71550346d033a1c203/html5/thumbnails/18.jpg)
6/26/12
PAST 30 YEARS
1818
![Page 19: 98248796 Worldwide Paper Company](https://reader035.fdocuments.net/reader035/viewer/2022062407/55cf9a71550346d033a1c203/html5/thumbnails/19.jpg)
6/26/12
DATA ANALYSIS-UPDATED WACC
1) Current WACC = 9.67%
2) NPV = $0.72 million
3) IRR =10.88%
4) PI= 1.045
5) MIRR = 10.36%
1919
Worldwide Paper Company-1.xlsxEXCEL HAS
MAGIC
![Page 20: 98248796 Worldwide Paper Company](https://reader035.fdocuments.net/reader035/viewer/2022062407/55cf9a71550346d033a1c203/html5/thumbnails/20.jpg)
6/26/12
RECOMMENDATION
WACC 9.67% Updated
NPV $0.72 million
Positive
IRR 10.88% Greater than WACC
MIRR 10.36% Greater than WACC
PI 1.045 Greater than 1
2020
![Page 21: 98248796 Worldwide Paper Company](https://reader035.fdocuments.net/reader035/viewer/2022062407/55cf9a71550346d033a1c203/html5/thumbnails/21.jpg)
6/26/12
RECOMMENDATION
q Decision:
The expected benefits are enough to justify the $18million capital outlay plus the incremental investment in working capital over the six-year life of the investment
“Invest in the new longwood Woodyard” 2121
![Page 22: 98248796 Worldwide Paper Company](https://reader035.fdocuments.net/reader035/viewer/2022062407/55cf9a71550346d033a1c203/html5/thumbnails/22.jpg)
6/26/12
QUESTIONS
2222
THANK YOU