# Managers conclude that the com

Managers conclude that the combination of two firms will expand revenues through cross selling of products, efficient exploitation of brands, and geographic and product line extension.

They forecast new revenues of \$100 million in the first year and \$200 million in year two, growing at 2.5% per year there after. The cost of goods underline these new revenues is 45% of the revenues.

To achieve these synergies will require an investment of \$400 million initially, and 5% of the added revenue each year, to find working capital growth.

Find the net present value of the synergy is using a discount rate of 15% and a marginal tax rate of 40%

NPV = PV of Cash Inflows – PV of Cash Outflows

Cash Inflows per anum :

Year1 :

Sales = \$ 100 M

COGS @ 45% = \$ 45M

Net Inc in Rev = \$ 55M [ Sales – COGS ]

Tax @ 40% = \$ 22M

PAT = \$ 33M

Year2 :

Sales = \$ 200 M

COGS @ 45% = \$ 90M

Net Inc in Rev = \$ 110M [ Sales – COGS ]

Tax @ 40% = \$ 44M

PAT = \$ 66M

Year3:

PAT of Year 3 = PAT of Year2 (1+g)

= \$ 66M ( 1+0.025)

= \$ 66M ( 1.025)

= \$ 67.65M

PV of Cashflows from 3rd year onwards:

P2 = PAT3 / (Ke – g)

= \$ 67.65 M / ( 15% – 2.5%)

= \$ 67.65 M / 12.5%

= \$ 541.20 M

PV of Cash Inflows:

PV of Cash Outflows:

WC Increament:

Year1 = \$ 100M * 5%

= \$5M

Year2 = \$200M – \$ 100 M ( Added Rev )

= \$ 100M * 5%

= \$ 5M

Year3 = [ [ \$ 200 * 1.025 ] – 200 ] * 5%

= [205 – 200 ]* 5%

= 5 * 5%

= 0.25M

Year 4 = [ [ 205 * 1.025 ] – 205 ] * 5%

= [210.125 – 205 ]* 5%

= 5.125 * 5%

= 0.25625

PV of WC cash Flows = CF4 / (Ke – g )

= 0.25625 / (15% – 2.5 %)

= 0.25625 / 12.5%

= \$ 2.05M

NPV = Pv of Cash Inflow – PV of Cash Outflows

= \$ 487.80 M – \$ 409.64 M

= \$ 78.16M

##### "Our Prices Start at \$11.99. As Our First Client, Use Coupon Code GET15 to claim 15% Discount This Month!!"
Calculate the price
Pages (550 words)
\$0.00
*Price with a welcome 15% discount applied.
Pro tip: If you want to save more money and pay the lowest price, you need to set a more extended deadline.
We know how difficult it is to be a student these days. That's why our prices are one of the most affordable on the market, and there are no hidden fees.

Instead, we offer bonuses, discounts, and free services to make your experience outstanding.
How it works
Receive a 100% original paper that will pass Turnitin from a top essay writing service
step 1
Fill out the order form and provide paper details. You can even attach screenshots or add additional instructions later. If something is not clear or missing, the writer will contact you for clarification.
Pro service tips
How to get the most out of your experience with brilliantassignmenthelp.com
One writer throughout the entire course
If you like the writer, you can hire them again. Just copy & paste their ID on the order form ("Preferred Writer's ID" field). This way, your vocabulary will be uniform, and the writer will be aware of your needs.
The same paper from different writers
You can order essay or any other work from two different writers to choose the best one or give another version to a friend. This can be done through the add-on "Same paper from another writer."
Copy of sources used by the writer
Our college essay writers work with ScienceDirect and other databases. They can send you articles or materials used in PDF or through screenshots. Just tick the "Copy of sources" field on the order form.
Testimonials
See why 20k+ students have chosen us as their sole writing assistance provider
Check out the latest reviews and opinions submitted by real customers worldwide and make an informed decision.
11,595
Customer reviews in total
96%
Current satisfaction rate
3 pages
Average paper length
37%
Customers referred by a friend
Use a coupon FIRST15 and enjoy expert help with any task at the most affordable price.
Claim my 15% OFF Order in Chat