Caso Wiley International Harvard Case Solution & Analysis

Caso Wiley International Case Study Help

Question No. 3

The net cash flows the company available for its parent company, will be:2417, 2711, 3041, 3412, and 7294. This is a highly profitable situation for the company to avail opportunity of. The tax rate is 40%, the discount rate for the company is 9% and the constant exchange rate is 2.8%. The projected cost is 12000, which is calculated on the constant exchange rate. This net present value of the project is the actual value of the project.

Years 0 1 2 3 4 5
Project Cost -12000          
EBIT   457 946 1,496 2,115 2,633
NOPAT   274 568 898 1269 1580
Add: Depreciation   2,143 2,143 2,143 2,143 2,143
Free Cash Flows   2417 2711 3041 3412 3722
Salvage Value           3571
Net Cash Flows -12000 2417 2711 3041 3412 7294
Discounted Cash Flows -12000 2218 2281 2348 2417 4740
NPV 2004          
IRR 14%          

Recommendation

It is highly recommended that the firm should approve the loan request in this first offshore project as its cash flows are favorable in 5 projected years. The NPV of the project is also favorable in current and future years as well, because the Brazilian economy is growing. The loan, which the firm has to pay on 0.5%, is also less than the competitors’. The overall project is viable to invest as it will meet the obligations, which include the operating activities as well as other activities.....................................

 

This is just a sample partical work. Please place the order on the website to get your own originally done case solution.

Share This

SALE SALE

Save Up To

30%

IN ONLINE CASE STUDY

FOR FREE CASES AND PROJECTS INCLUDING EXCITING DEALS PLEASE REGISTER YOURSELF !!

Register now and save up to 30%.