A project requires an initial investment in equipment of $90,000 and then requires an
investment in working capital of $10,000 at the beginning (t = 0). The project is
expected to produce sales revenues of $120,000 for three years. Manufacturing costs
are estimated to be 60% of the revenues. The assets are depreciated using straight-line
depreciation. At the end of the project, the firm can sell the equipment for $10,000. The
corporate tax rate is 30% and the cost of capital is 15%. Cash flows from the project
are:
A. CF0: -90,000; CF1: 12,600; CF2: 12,600; CF3: 29,600
B. CF0: -100,000; CF1: 42,600; CF2: 42,600; CF3: 59,600
C. CF0: -100,000; CF1: 42,600; CF2: 42,600; CF3: 42,600
D. none of the above
A company forecasts growth of 6% for 5 years and 3% thereafter. Given last year’s cash
flow was $100, what is the horizon value if the company cost of capital is 8%?
A. $0
B. $1,672
C. $2,000