Watertown, Inc. was founded in May, 2000 by Lawrence Rollins, who was employed f
ID: 2655730 • Letter: W
Question
Watertown, Inc. was founded in May, 2000 by Lawrence Rollins, who was employed for the last 20 years as a river rafting guide. Mr. Rollins received an unexpected inheritance of $2,000,000 in January, 2000. Soon after, he decided to leave his lifelong career in river rafting and use his inheritance as seed capital for Watertown. During the first few years of its existence, Watertown experienced steady sales growth, although the company has only recently shown positive net income.
It is March, 2016 and the company is considering two alternative processes for manufacturing inflatable tubes to service demand in a rapidly growing market. Management intends to make the initial investment in the project at the end of April, 2016 and expects any cash flows associated with the project to arrive yearly, beginning at the end of April, 2017.
The first manufacturing process has a higher start-up cost than the second, but greater economies of scale. The expected cash flows associated with this process are presented below in Table 1.
Table 1:
Cash Flow Projections for Process 1
0
1
2
3
4
5
EBIAT*
150,000
200,000
300,000
470,000
500,000
Depreciation
200,000
200,000
200,000
200,000
200,000
Initial Investment
(1,000,000)
The second manufacturing process requires a smaller initial investment than the first, and because of this it is appealing to some members of the board. The expected cash flows associated with this process are presented in Table 2 below.
Table 2:
Cash Flow Projections for Process 2
0
1
2
3
4
5
EBIAT*
440,000
240,000
175,000
40,000
40,000
Depreciation
160,000
160,000
160,000
160,000
160,000
Initial Investment
(800,000)
*EBIAT is Earnings Before Interest and After Tax (i.e., EBIT x (1-tax rate))
After careful assessment of the risk associated with this project, you conclude that the appropriate cost of capital for both processes is 9.75%.
At the initial presentation, project leaders of both teams presented their cash flow projections. However, since the processes are mutually exclusive, the firm can only accept one proposal.
You have been asked to evaluate the two production processes and present your findings to the board of directors.
Explain the meaning of the incremental IRR. Based on the incremental IRR, which process should you choose? Should the board use incremental IRR as a decision rule? Explain why or why not.
Plot the NPV profiles for the two projects and present the graph as an exhibit. Explain the relevance of the crossover point. How would you convince the board that the NPV method is best?
0
1
2
3
4
5
EBIAT*
150,000
200,000
300,000
470,000
500,000
Depreciation
200,000
200,000
200,000
200,000
200,000
Initial Investment
(1,000,000)
Explanation / Answer
The incremental internal rate of return is an analysis of the financial return to an investor or entity where there are two competing investment opportunities involving different amounts of investment.
The analysis is applied to the difference between the costs of the two investments. Thus, we should subtract the cash flows associated with the less expensive alternative from the cash flows associated with the more expensive alternative to arrive at the cash flows applicable to the difference between the two alternatives, and then conduct an internal rate of return analysis on this difference.
Hence Incremental IRR is 28%.
Minimum Rate of Return = 9.75%
Decision: select the more expensive investment opportunity since it has an incremental internal rate of return higher than the minimum return acceptable. Hence Process 1 to be selected.
NPV Process 1 930644
NPV Process 2 595654
Decision : Select Procees 1
From both the method Process is better than Process 2, Hence any method can be selected.
Year Process 1 Process 2 Difference 0 -1000000 -800000 200000 1 350000 600000 250000 2 400000 400000 0 3 500000 335000 -165000 4 670000 200000 -470000 5 700000 200000 -500000 IRR 37% 44% 28%Related Questions
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.