Nu View Monitor: Cash Flow Concepts
description
Transcript of Nu View Monitor: Cash Flow Concepts
Nu View Monitor: Cash Flow ConceptsCash Flow Questions from NuView Monitor:
Licensing Fees for Non-exclusive License * Lump Sum * Royalties
Market Research Expenses
Sales * To new users (80%) * To potential users of color monitors (20%) * Erosion of color monitor sales (Exhibits 3 and 4)
Equipment Purchases * Cannot use existing equipment to produce new HR monitors. * Cannot use new equipment to produce existing color monitors.
Lease space
Costs of Production * Materials costs * Labor costs
Overhead * Corporate overhead for headquarters staff * Additional salaried engineers, quality control, and supervisory staff
Marketing and General & Administrative Costs
Working Capital Requirements
Depreciation
Terminal Value
Nu View Monitor Cash Flows1994 1995 1996 1997 1998 1999
Units Sold 15000 18000 21000 24000 30000Price per Unit Sold 465.00 440.00 430.00 420.00 415.00Labor Cost per Unit 49.39 50.87 52.40 53.97 55.59Parts Cost per Unit 113.74 107.30 101.23 95.50 90.09Total Cost per Unit 163.13 158.17 153.63 149.47 145.68
Sales $6,975,000 $7,920,000 $9,030,000 $10,080,000 $12,450,000 Cost of Sales 2,446,950 2,847,125 3,226,147 3,587,234 4,370,448Gross Profits 4,528,050 5,072,875 5,803,853 6,492,766 8,079,552Marketing Expense 837,000 950,400 1,083,600 1,209,600 1,494,000Royalty 150,000 180,000 210,000 240,000 300,000Manufacturing Overhead 475,000 475,000 475,000 475,000 475,000Building Lease 0 0 118,750 118,750 118,750G&A Expenses 1,046,250 1,188,000 1,354,500 1,512,000 1,867,500Depreciation 1,006,200 1,609,920 965,952 578,565 578,565Earnings Before Taxes 1,013,600 669,555 1,596,051 2,358,851 3,245,737Taxes 405,440 267,822 638,420 943,540 1,298,295Net Income 608,160 401,733 957,631 1,415,311 1,947,442Depreciation 1,006,200 1,609,920 965,952 578,565 578,565Operating Cash Flow 1,614,360 2,011,653 1,923,583 1,993,876 2,526,007Changes in NWC -2,092,500 -283,500 -333,000 -315,000 -711,000 3,735,000Changes in Investment -5,031,000 0 0 0 0 1,914,155Total Cash Flows ($7,123,500) $1,330,860 $1,678,653 $1,608,583 $1,282,876 $8,175,162
NPV Profiles for Nu View Monitor
($3,000,000)
($2,000,000)
($1,000,000)
$0
$1,000,000
$2,000,000
$3,000,000
$4,000,000
$5,000,000
$6,000,000
$7,000,000
$8,000,000
0.00% 2.50% 5.00% 7.50% 10.00% 12.50% 15.00% 17.50% 20.00% 22.50% 25.00% 27.50% 30.00%
Discount Rate
NPV
Corporate Strategy and the Capital Budgeting Decision
By
Alan C. Shapiro
Barriers to Entry and Positive NPV Projects
• Economies of Scale
• Product Differentiation
• Cost Disadvantages
• Access to Distribution Channels
• Government Policy
Finding Positive NPVs in Today’s Markets
• Computer Industry
• Retailing Industry
• Fast Food Industry
Computer Industry
Cumulative Excess Returns for IBM & Compaq (1996 - 2000)
-0.5
0
0.5
1
1.5
2
1/2/
96
3/2/
96
5/2/
96
7/2/
96
9/2/
96
11/2
/96
1/2/
97
3/2/
97
5/2/
97
7/2/
97
9/2/
97
11/2
/97
1/2/
98
3/2/
98
5/2/
98
7/2/
98
9/2/
98
11/2
/98
1/2/
99
3/2/
99
5/2/
99
7/2/
99
9/2/
99
11/2
/99
1/2/
00
3/2/
00
5/2/
00
7/2/
00
9/2/
00
11/2
/00
Date
Cu
mu
lati
ve E
xces
s R
etu
rns
Compaq
IBM
Retailing Industry
Cumulative Excess Returns for K Mart and Wal Mart (1996 through 2000)
-1.00
-0.50
0.00
0.50
1.00
1.50
2.001/
2/96
3/2/
96
5/2/
96
7/2/
96
9/2/
96
11/2
/96
1/2/
97
3/2/
97
5/2/
97
7/2/
97
9/2/
97
11/2
/97
1/2/
98
3/2/
98
5/2/
98
7/2/
98
9/2/
98
11/2
/98
1/2/
99
3/2/
99
5/2/
99
7/2/
99
9/2/
99
11/2
/99
1/2/
00
3/2/
00
5/2/
00
7/2/
00
9/2/
00
11/2
/00
Date
Cu
mu
lati
ve
Exc
ess
Re
turn
s
K Mart
Wal Mart
Fast Food Industry
Cumulative Excess Returns for McDonalds and Wendy's (1996 through 2000)
-1.00
-0.80
-0.60
-0.40
-0.20
0.00
0.20
0.40
0.60
1/2/
96
3/2/
96
5/2/
96
7/2/
96
9/2/
96
11/2
/96
1/2/
97
3/2/
97
5/2/
97
7/2/
97
9/2/
97
11/2
/97
1/2/
98
3/2/
98
5/2/
98
7/2/
98
9/2/
98
11/2
/98
1/2/
99
3/2/
99
5/2/
99
7/2/
99
9/2/
99
11/2
/99
1/2/
00
3/2/
00
5/2/
00
7/2/
00
9/2/
00
11/2
/00
Date
Cu
mu
lati
ve E
xces
s R
etu
rns
Wendy's
McDonalds