Base Case
After Tax Cash Flows
Base case |
||||||||
Year |
||||||||
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
|
A. Revenues |
1,445,000.00 |
1,589,500.00 |
1,748,450.00 |
1,923,295.00 |
2,115,624.50 |
2,327,186.95 |
2,559,905.65 |
2,815,896.21 |
Costs (other than depreciation) |
||||||||
Material costs |
210,000.00 |
222,600.00 |
235,956.00 |
250,113.36 |
265,120.16 |
281,027.37 |
297,889.01 |
315,762.35 |
Marketing costs |
46,000.00 |
48,760.00 |
51,685.60 |
54,786.74 |
58,073.94 |
61,558.38 |
65,251.88 |
69,166.99 |
Other costs |
25,000.00 |
26,500.00 |
28,090.00 |
29,775.40 |
31,561.92 |
33,455.64 |
35,462.98 |
37,590.76 |
Additional staff cost |
900,000.00 |
954,000.00 |
1,011,240.00 |
1,071,914.40 |
1,136,229.26 |
1,204,403.02 |
1,276,667.20 |
1,353,267.23 |
Depreciation (1650000-100000)/8 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
B. Total cost |
1,374,750.00 |
1,445,610.00 |
1,520,721.60 |
1,600,339.90 |
1,684,735.29 |
1,774,194.41 |
1,869,021.07 |
1,969,537.34 |
Profit before tax (A-B) |
70,250.00 |
143,890.00 |
227,728.40 |
322,955.10 |
430,889.21 |
552,992.54 |
690,884.57 |
846,358.87 |
Less: Tax @30% |
21,075.00 |
43,167.00 |
68,318.52 |
96,886.53 |
129,266.76 |
165,897.76 |
207,265.37 |
253,907.66 |
Profit after tax |
49,175.00 |
100,723.00 |
159,409.88 |
226,068.57 |
301,622.45 |
387,094.78 |
483,619.20 |
592,451.21 |
Add back depreciation |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
Add: Salvage value |
100,000.00 |
|||||||
After tax cash flows |
242,925.00 |
294,473.00 |
353,159.88 |
419,818.57 |
495,372.45 |
580,844.78 |
677,369.20 |
886,201.21 |
Worst case |
||||||||
Year |
||||||||
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
|
A. Revenues |
1,445,000.00 |
1,531,700.00 |
1,623,602.00 |
1,721,018.12 |
1,824,279.21 |
1,933,735.96 |
2,049,760.12 |
2,172,745.72 |
Costs (other than depreciation) |
||||||||
Material costs |
210,000.00 |
231,000.00 |
254,100.00 |
279,510.00 |
307,461.00 |
338,207.10 |
372,027.81 |
409,230.59 |
Marketing costs |
46,000.00 |
50,600.00 |
55,660.00 |
61,226.00 |
67,348.60 |
74,083.46 |
81,491.81 |
89,640.99 |
Other costs |
25,000.00 |
27,500.00 |
30,250.00 |
33,275.00 |
36,602.50 |
40,262.75 |
44,289.03 |
48,717.93 |
Additional staff cost |
900,000.00 |
990,000.00 |
1,089,000.00 |
1,197,900.00 |
1,317,690.00 |
1,449,459.00 |
1,594,404.90 |
1,753,845.39 |
Depreciation (1650000-100000)/8 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
B. Total cost |
1,374,750.00 |
1,492,850.00 |
1,622,760.00 |
1,765,661.00 |
1,922,852.10 |
2,095,762.31 |
2,285,963.54 |
2,495,184.90 |
Profit before tax (A-B) |
70,250.00 |
38,850.00 |
842.00 |
(44,642.88) |
(98,572.89) |
(162,026.35) |
(236,203.42) |
(322,439.17) |
Less: Tax @30% |
21,075.00 |
11,655.00 |
252.60 |
(13,392.86) |
(29,571.87) |
(48,607.91) |
(70,861.03) |
(96,731.75) |
Profit after tax |
49,175.00 |
27,195.00 |
589.40 |
(31,250.02) |
(69,001.02) |
(113,418.45) |
(165,342.40) |
(225,707.42) |
Add back depreciation |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
Add: Salvage value |
100,000.00 |
|||||||
After tax cash flows |
242,925.00 |
220,945.00 |
194,339.40 |
162,499.98 |
124,748.98 |
80,331.55 |
28,407.60 |
68,042.58 |
Best case |
||||||||
Year |
||||||||
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
|
A. Revenues |
1,445,000.00 |
1,661,750.00 |
1,911,012.50 |
2,197,664.38 |
2,527,314.03 |
2,906,411.14 |
3,342,372.81 |
3,843,728.73 |
Costs (other than depreciation) |
||||||||
Material costs |
210,000.00 |
216,300.00 |
222,789.00 |
229,472.67 |
236,356.85 |
243,447.56 |
250,750.98 |
258,273.51 |
Marketing costs |
46,000.00 |
47,380.00 |
48,801.40 |
50,265.44 |
51,773.41 |
53,326.61 |
54,926.41 |
56,574.20 |
Other costs |
25,000.00 |
25,750.00 |
26,522.50 |
27,318.18 |
28,137.72 |
28,981.85 |
29,851.31 |
30,746.85 |
Additional staff cost |
900,000.00 |
927,000.00 |
954,810.00 |
983,454.30 |
1,012,957.93 |
1,043,346.67 |
1,074,647.07 |
1,106,886.48 |
Depreciation (1650000-100000)/8 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
B. Total cost |
1,374,750.00 |
1,410,180.00 |
1,446,672.90 |
1,484,260.59 |
1,522,975.90 |
1,562,852.68 |
1,603,925.76 |
1,646,231.04 |
Profit before tax (A-B) |
70,250.00 |
251,570.00 |
464,339.60 |
713,403.79 |
1,004,338.13 |
1,343,558.45 |
1,738,447.04 |
2,197,497.69 |
Less: Tax @30% |
21,075.00 |
75,471.00 |
139,301.88 |
214,021.14 |
301,301.44 |
403,067.54 |
521,534.11 |
659,249.31 |
Profit after tax |
49,175.00 |
176,099.00 |
325,037.72 |
499,382.65 |
703,036.69 |
940,490.92 |
1,216,912.93 |
1,538,248.38 |
Add back depreciation |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
193,750.00 |
Add: Salvage value |
100,000.00 |
|||||||
After tax cash flows |
242,925.00 |
369,849.00 |
518,787.72 |
693,132.65 |
896,786.69 |
1,134,240.92 |
1,410,662.93 |
1,831,998.38 |
Base case |
|||||||||
Year |
|||||||||
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
|
Cash flows |
-1650000 |
242,925.00 |
294,473.00 |
353,159.88 |
419,818.57 |
495,372.45 |
580,844.78 |
677,369.20 |
886,201.21 |
Cumulative cash flows |
(1,407,075.00) |
(1,112,602.00) |
(759,442.12) |
(339,623.55) |
155,748.90 |
||||
Payback Period (years) |
3.81 |
Years |
Worst case |
|||||||||
Year |
|||||||||
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
|
Cash flows |
-1650000 |
242,925.00 |
220,945.00 |
194,339.40 |
162,499.98 |
124,748.98 |
80,331.55 |
28,407.60 |
68,042.58 |
Cumulative cash flows |
(1,407,075.00) |
(1,186,130.00) |
(991,790.60) |
(829,290.62) |
(704,541.64) |
(624,210.09) |
(595,802.48) |
(527,759.90) |
|
Payback Period (years) |
More than 8 years |
Best case |
|||||||||
Year |
|||||||||
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
|
Cash flows |
-1650000 |
242,925.00 |
369,849.00 |
518,787.72 |
693,132.65 |
896,786.69 |
1,134,240.92 |
1,410,662.93 |
1,831,998.38 |
Cumulative cash flows |
(1,407,075.00) |
(1,037,226.00) |
(518,438.28) |
174,694.37 |
1,071,481.06 |
2,205,721.98 |
3,616,384.91 |
5,448,383.29 |
|
Payback Period (years) |
3.00 |
Years |
Base case |
|||||||||
Year |
|||||||||
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
|
Cash flows |
(1,650,000.00) |
209,418.10 |
218,841.41 |
226,254.59 |
231,862.06 |
235,853.27 |
238,403.24 |
239,673.23 |
270,313.93 |
Cumulative cash flows |
(1,440,581.90) |
(1,221,740.49) |
(995,485.90) |
(763,623.84) |
(527,770.57) |
(289,367.33) |
(49,694.10) |
220,619.83 |
|
Payback Period (years) |
6.21 |
Years |
Worst case |
|||||||||
Year |
|||||||||
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
|
Cash flows |
(1,650,000.00) |
209,418.10 |
164,198.13 |
124,505.03 |
89,747.29 |
59,394.61 |
32,971.46 |
10,051.45 |
20,754.72 |
Cumulative cash flows |
(1,440,581.90) |
(1,276,383.77) |
(1,151,878.74) |
(1,062,131.45) |
(1,002,736.84) |
(969,765.37) |
(959,713.92) |
(938,959.20) |
|
Payback Period (years) |
More than 8 years |
Best case |
|||||||||
Year |
|||||||||
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
|
Cash flows |
(1,650,000.00) |
209,418.10 |
274,858.06 |
332,365.33 |
382,810.99 |
426,971.81 |
465,540.40 |
499,134.20 |
558,806.14 |
Cumulative cash flows |
(1,440,581.90) |
(1,165,723.84) |
(833,358.51) |
(450,547.51) |
(23,575.70) |
441,964.70 |
941,098.90 |
1,499,905.05 |
|
Payback Period (years) |
4.06 |
Years |
Base case |
|||||||||
Year |
|||||||||
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
|
Cash flows |
(1,650,000.00) |
242,925.00 |
294,473.00 |
353,159.88 |
419,818.57 |
495,372.45 |
580,844.78 |
677,369.20 |
886,201.21 |
PVF @16% |
1.00 |
0.86 |
0.74 |
0.64 |
0.55 |
0.48 |
0.41 |
0.35 |
0.31 |
Present value |
(1,650,000.00) |
209,418.10 |
218,841.41 |
226,254.59 |
231,862.06 |
235,853.27 |
238,403.24 |
239,673.23 |
270,313.93 |
NPV |
220,619.83 |
Worst case |
|||||||||
Year |
|||||||||
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
|
Cash flows |
(1,650,000.00) |
242,925.00 |
220,945.00 |
194,339.40 |
162,499.98 |
124,748.98 |
80,331.55 |
28,407.60 |
68,042.58 |
PVF @16% |
1.00 |
0.86 |
0.74 |
0.64 |
0.55 |
0.48 |
0.41 |
0.35 |
0.31 |
Present value |
(1,650,000.00) |
209,418.10 |
164,198.13 |
124,505.03 |
89,747.29 |
59,394.61 |
32,971.46 |
10,051.45 |
20,754.72 |
NPV |
(938,959.20) |
Best case |
|||||||||
Year |
|||||||||
0 |
1 |
2 |
3 |
4 |
5 |
6 |
7 |
8 |
|
Cash flows |
(1,650,000.00) |
242,925.00 |
369,849.00 |
518,787.72 |
693,132.65 |
896,786.69 |
1,134,240.92 |
1,410,662.93 |
1,831,998.38 |
PVF @16% |
1.00 |
0.86 |
0.74 |
0.64 |
0.55 |
0.48 |
0.41 |
0.35 |
0.31 |
Present value |
(1,650,000.00) |
209,418.10 |
274,858.06 |
332,365.33 |
382,810.99 |
426,971.81 |
465,540.40 |
499,134.20 |
558,806.14 |
NPV |
1,499,905.05 |
Base case |
Worst case |
Best case |
|
PV of inflows |
1,870,619.83 |
711,040.80 |
3,149,905.05 |
Initial investment |
1,650,000.00 |
1,650,000.00 |
1,650,000.00 |
Profitability Index |
1.13 |
0.43 |
1.91 |
The risk of the project could be determined as BETA of the company. However, NPV, IRR and scenario analysis could be used by company to evaluate the risk associated with the project. The sensitivity analysis is implemented to identify the possible flactuation in NPV, IRR and profitability index of project (Bierman & Smidt, 2014).
It is evaluated that net present value of the project is $220,619.83. Company has positive cash flow with this project and the discounted payback period given in this project is 6.21 which is very 1.80 years lower as compared to other project. Therefore, first project should be accepted.
This reflects the key understanding on the financial performance and capital structure of APN Outdoor Company. It is an Australian listed company which has been providing media services in Australia. It is listed company and increased its overall earning since last three years. The main core competency of company is related to providing promotional and advertisement services in Australia.
Capital structure of company is determined by the company the way it raises funds in market. It is accompanied with debt, equity and reserve of company. Ideally optimum capital structure of company should be 30 % debt and 70% equity (Finance. Yahoo, 2017). The WACC of company has been computed as below (Gitman, Juchau, & Flanagan, 2015).
Cost of Equity |
|||
CAPM Model |
|||
Risk free rate of return |
2.40% |
||
Beta |
1.3 |
||
Market Rate of Return |
7% |
||
Cost of Equity |
8.38% |
||
Cost of debt |
|||
Interest after tax |
2956100 |
||
Debt |
103000000 |
||
Cost of debt |
2.87% |
||
Weights |
|||
Debts (Loan) |
103000000 |
||
Equity |
222334000 |
||
Total |
325334000 |
||
Weighted Average Cost of Capital (WACC) |
|||
Cost (%) |
Weighted Cost |
||
Debt |
2.87% |
0.91% |
|
Equity |
8.38% |
5.73% |
|
Cost of Capital (WACC) |
6.64% |
It is considered that APN Outdoor Company has cost of capital of 6.64%. The debt funding of company is 32% and 68% equity funding. Company has high financial risk and low cost of capital due to tax advantage. QMS Media Company is competitors company which has hold its debt to equity ratio to 22:78. Company has maintained 22% debt funding and rest capital is raised through issue of capital. However, the overall cost of capital is 7.87% which is comparatively high. APN Outdoor Company has maintained low cost of captail and low level of financial leverage (Finance. Yahoo, 2017).
This APN Outdoor Company has increased its overall earning with drastic amount since last three years. The current ratio of company was 2.14 which has gone down by .65 in 2017. Quick ratio of company has also gone down.55 in 2017 comparatively. The gross profit margin has increased by 2% in 2016 as compared to data shown in 2014. The net profit was 6.04% in 2015 which resulted to 20% earning in 2016. ROI of Company was negative -7.4% in 2015 which increased to earnings of 26% in 2016. Interest leverage is reduced to zero in 2016. Efficiency ratio of company depicts the stable inventory turnover and increment in overall creditors turnover by 40% to reduce the overall blockage of funds in business (Brigham & Gerhardt, 2013).
APN Outdoor company has maintained its capital $58.15, $63.74, and $59.64 million in all 2014, 2015 and 2016. In addition to this, debt of company is also increased by 5% since last three years (Finance. 2017).
Particulars |
2014 |
2015 |
2016 |
Fiscal year ends in June |
AUD$ '000 |
AUD$ '000 |
AUD$ '000 |
AUD in Million except per share data |
Long term loans |
125 |
97 |
133 |
THE stock price of AMC Outdoor Company has increased by 200% as compared to last three years. This level of increment in stock price reflects the increment in value of the shareholders’ investment throughout the time.
If AMC Outdoor Company wants to reduce its overall cost of capital then it needs to increase its debt portion. However, increment in debt portion in company will simultaneously increase the financial risk of company at large. (Finance. Yahoo. 2017)
AMC Outdoor Company has increased its overall earning and business efficiency. Nonetheless, the debt to equity ratio needs to be decreased by company throughout the time. Company needs to have optimum capital structure to increase the overall capital structure.
Conclusion
This report reflects that company has increased its overall earning and total turnover since last th/ree years. However, company has high financial leverage which could increase the financial risk of company. Now in the end, it could be inferred that if company wants to increase the sustainability of its business then it should restructure its capital structure. In addition to this, company also needs to increase the overall return on captail employed to create value on its investment.
References
Brigham, E. F., & Ehrhardt, M. C. (2013). Financial management: Theory & practice. Cengage Learning.
Finance. Yahoo. (2017). APN Outdoor Group Limited (APO.AX). Retrieved September 16, 2017 from, https://finance.yahoo.com/quote/APO.AX/financials?p=APO.AX
Finance. Yahoo. (2017). QMS Media Limited (QMS.AX). Retrieved September 16, 2017 from, https://finance.yahoo.com/quote/QMS.AX/balance-sheet?p=QMS.AX
To export a reference to this article please select a referencing stye below:
My Assignment Help. (2022). After-Tax Cash Flow Analysis For Base, Worst And Best Case Scenarios In Essay. (70 Characters). Retrieved from https://myassignmenthelp.com/free-samples/bfa201-financial-accounting/discounted-payback-periods-file-A98F64.html.
"After-Tax Cash Flow Analysis For Base, Worst And Best Case Scenarios In Essay. (70 Characters)." My Assignment Help, 2022, https://myassignmenthelp.com/free-samples/bfa201-financial-accounting/discounted-payback-periods-file-A98F64.html.
My Assignment Help (2022) After-Tax Cash Flow Analysis For Base, Worst And Best Case Scenarios In Essay. (70 Characters) [Online]. Available from: https://myassignmenthelp.com/free-samples/bfa201-financial-accounting/discounted-payback-periods-file-A98F64.html
[Accessed 12 November 2024].
My Assignment Help. 'After-Tax Cash Flow Analysis For Base, Worst And Best Case Scenarios In Essay. (70 Characters)' (My Assignment Help, 2022) <https://myassignmenthelp.com/free-samples/bfa201-financial-accounting/discounted-payback-periods-file-A98F64.html> accessed 12 November 2024.
My Assignment Help. After-Tax Cash Flow Analysis For Base, Worst And Best Case Scenarios In Essay. (70 Characters) [Internet]. My Assignment Help. 2022 [cited 12 November 2024]. Available from: https://myassignmenthelp.com/free-samples/bfa201-financial-accounting/discounted-payback-periods-file-A98F64.html.