The document provides an analysis of replacing old machines with a new Vulcan Mold-Maker machine at Fonderia di Torino. It calculates the WACC as 9.86% and compares the costs and cash flows of the old and new machines. The analysis finds that replacing the old machines with the new one would save over €166,000 per year in cash flows and have a positive net present value of over €800,000, even after accounting for inflation and the cost of capital. Therefore, the document recommends that Fonderia di Torino proceeds with purchasing the new machine.
The opportunity to explore how a company uses the Capital Asset Pricing Model (CAPM) to compute the cost of capital for each of its divisions. The use of Weighted Average Cost of Capital (WACC) formula and the mechanics of applying it are stressed.
Depreciation at delta & singapore airline (HBR)Abhishek kyal
solution on Depreciation at delta and Singapore airlines by HBR. This is a very famous case study about depreciation , changes in method and impact on Profit.
the Alcatel-Lucent bootcamp is a famous intrapreneurial initiative put in place a few years ago. Olivier Leclerc is supervizing it. He gave the presentation at the Intrapreneurship Conference 2012 (Paris, Dec 13)
This presentation involves a detailed analysis of "The Springfield nor'easters:maximing revenues in minor leagues" and an appropriate pricing strategy for a breakeven in the first season.
The opportunity to explore how a company uses the Capital Asset Pricing Model (CAPM) to compute the cost of capital for each of its divisions. The use of Weighted Average Cost of Capital (WACC) formula and the mechanics of applying it are stressed.
Depreciation at delta & singapore airline (HBR)Abhishek kyal
solution on Depreciation at delta and Singapore airlines by HBR. This is a very famous case study about depreciation , changes in method and impact on Profit.
the Alcatel-Lucent bootcamp is a famous intrapreneurial initiative put in place a few years ago. Olivier Leclerc is supervizing it. He gave the presentation at the Intrapreneurship Conference 2012 (Paris, Dec 13)
This presentation involves a detailed analysis of "The Springfield nor'easters:maximing revenues in minor leagues" and an appropriate pricing strategy for a breakeven in the first season.
Implementing a solar system on your mine - AGE TechnologiesAGE Technologies
Why Solar Energy? Types of Solar Energy.
How to make Solar Energy work for you on a mine.
What is the Capital and Operational cost of a Solar plant?
Typical ROI calculations for a Solar Plant.
In the Adani-Hindenburg case, what is SEBI investigating.pptxAdani case
Adani SEBI investigation revealed that the latter had sought information from five foreign jurisdictions concerning the holdings of the firm’s foreign portfolio investors (FPIs) in relation to the alleged violations of the MPS Regulations. Nevertheless, the economic interest of the twelve FPIs based in tax haven jurisdictions still needs to be determined. The Adani Group firms classed these FPIs as public shareholders. According to Hindenburg, FPIs were used to get around regulatory standards.
Improving profitability for small businessBen Wann
In this comprehensive presentation, we will explore strategies and practical tips for enhancing profitability in small businesses. Tailored to meet the unique challenges faced by small enterprises, this session covers various aspects that directly impact the bottom line. Attendees will learn how to optimize operational efficiency, manage expenses, and increase revenue through innovative marketing and customer engagement techniques.
Business Valuation Principles for EntrepreneursBen Wann
This insightful presentation is designed to equip entrepreneurs with the essential knowledge and tools needed to accurately value their businesses. Understanding business valuation is crucial for making informed decisions, whether you're seeking investment, planning to sell, or simply want to gauge your company's worth.
Kseniya Leshchenko: Shared development support service model as the way to ma...Lviv Startup Club
Kseniya Leshchenko: Shared development support service model as the way to make small projects with small budgets profitable for the company (UA)
Kyiv PMDay 2024 Summer
Website – www.pmday.org
Youtube – https://www.youtube.com/startuplviv
FB – https://www.facebook.com/pmdayconference
Company Valuation webinar series - Tuesday, 4 June 2024FelixPerez547899
This session provided an update as to the latest valuation data in the UK and then delved into a discussion on the upcoming election and the impacts on valuation. We finished, as always with a Q&A
B2B payments are rapidly changing. Find out the 5 key questions you need to be asking yourself to be sure you are mastering B2B payments today. Learn more at www.BlueSnap.com.
Recruiting in the Digital Age: A Social Media MasterclassLuanWise
In this masterclass, presented at the Global HR Summit on 5th June 2024, Luan Wise explored the essential features of social media platforms that support talent acquisition, including LinkedIn, Facebook, Instagram, X (formerly Twitter) and TikTok.
Discover the innovative and creative projects that highlight my journey throu...dylandmeas
Discover the innovative and creative projects that highlight my journey through Full Sail University. Below, you’ll find a collection of my work showcasing my skills and expertise in digital marketing, event planning, and media production.
Cracking the Workplace Discipline Code Main.pptxWorkforce Group
Cultivating and maintaining discipline within teams is a critical differentiator for successful organisations.
Forward-thinking leaders and business managers understand the impact that discipline has on organisational success. A disciplined workforce operates with clarity, focus, and a shared understanding of expectations, ultimately driving better results, optimising productivity, and facilitating seamless collaboration.
Although discipline is not a one-size-fits-all approach, it can help create a work environment that encourages personal growth and accountability rather than solely relying on punitive measures.
In this deck, you will learn the significance of workplace discipline for organisational success. You’ll also learn
• Four (4) workplace discipline methods you should consider
• The best and most practical approach to implementing workplace discipline.
• Three (3) key tips to maintain a disciplined workplace.
3. Cerini need to find out the calculation of WACC
(Weight Average Cost of Capital), because it will be
compared with the new project’s fund should be
spent.
D E
WACC kd (1 t )* ke *
(D E) (D E)
kd 6.8% 0.068
wd 33% 0.33
we 67% 0.67
Kd = return on debt Tax rate = t = 43%
Ke = return on equity
Wd = weight of debt
Cost of debt kd (1 t )
We = weight of equity 0.068(1 0.43)
3.876%
Cost of equity
kj kRF j (km kRF )
kj 0.053 1.25(0.06)
kj 0.128 12.8%
D E KRF = risk free return (the rate of return on Euro-denominated
WACC kd (1 t ) * ke *
(D E) (D E) bonds issued by E.U. governments was 5.3 percent.
WACC 0.03876*(0.33) 0.128*0.67 KM – KRF = Market risk premium (Assumed that the equity risk
premium would be 6 percent)
WACC 0.0986 9.86% βj = the company’s beta (1.25)
4. THE CapEx
Next, after getting WACC, we should
compared the difference cash flow
between old ‘n new machine
Capital expenditure = Additional cash
needed to acquire the new machine.
Capital expenditure = Cost of acquisition
of the new machine-Resale value of the
old machine - savings in tax.
Savings in tax = Capital loss x Tax rate
Capital loss = Resale value-book value
Book value = €415,000-€130,682 =€284,318.
Capital loss = 130,000-284,318 =154,318
Capital expenditure = 1,010,000-130,000-(0.43x 154,318)
Capital expenditure = €813,643
The cost of capital of making a new machine
(Vulcan Mold-Maker) which can be counted :
WACC x €813,643 = 9.86 % x € 813,643
= € 80.225,2
5. THE COMPARISON
OLD MACHINES VULCAN MOLD-MAKER
OPERATORS OPERATORS
x € 7.33 x 8 hr x 2 shift x 210 days x € 11.36 x 8 hr x 2 shift x 210 days
= € 295,545.60 /YEAR = € 38,169.60 / YEAR
MAINTENANCE CONTRACT
WORKERS MAINTENANCE
x € 7.85 x 8 hr x 2 shift x 210 days
= € 39,564.00 / YEAR € 59,500.00 / YEAR
MAINTENANCE
ELECTRICAL POWERS
SUPPLIES
€ 4,000.00 / YEAR € 26,850.00 / YEAR
SAVE OF AUTOMATIC
ELECTRICAL POWERS
MACHINE
€ 12,300.00 / YEAR € 5,200.00 / YEAR
TOTAL € 351,409.60 / YEAR TOTAL € 119,319.60 / YEAR
DIFFERENCE € 232,090.00
6. OLD MACHINES VULCAN MOLD-MAKER
Depreciation (D1) = € 47,520.00 Depreciation (D2) = € 1.01 million / 8 year
= € 126,250.00
DIFFERENCE € 78,730.00
THE CASH FLOW DIFFERENCE
Semi-automatic (Old Machines) Vulcan Difference
Sales S S
Cost C1 C2 € 232,090 .00
Depreciation D1 D2 € 78,730.00
EBIT (S-C1-D1) (S-C2-D2)
Net Income (S-C1-D1)-((S-C1-D1)*T) (S-C2-D2)-((S-C2-D2)*T)
Cash flow (S-C1)(1-T)+(D1xT) (S-C2)(1-T)+(D2xT) (C1-C2)(1-T)+(D1-D2)T
T 43%
(C1-C2)(1-T)+(D1-D2)T = [€ 232090][1-0.43]+[ € 78730][0.43]
= € 166145.2
From the difference cash flow between semi-automatic and
Vulcan we can see that the Fonderia may cover the cost of
capital of making a new machine (Vulcan Mold-Maker)
Because the cash flow still bigger than the cost of capital,
Fonderia can build the Vulcan Mold-Maker. Because there
are some profit as big as € 85.920 (€ 166145.2-€ 80.225,2)
7. THE SAVING
Cost of
capital Present Value
1 9.86 166145.2 151,234
2 10.1558 166145.2 136,922
3 10.460474 166145.2 123,273
4 10.77428822 166145.2 110,340
5 11.09751687 166145.2 98,167
6 11.43044237 166145.2 86,789
6 11.77335564 252500 129,489 Principal
Present value of investment 836,213
We can see that the present value of investment is € 836,213 ,
minus the total investment is € 813.643, we still profit € 22.570
8. ANOTHER SAVING
WACC WACC after Cost of Cash flow new
Year Inflation Investment Profit
(%) inflation Capital machine (savings)
1 9.86 0% 9.86 813,643 80225.1998 166145.2 85,920.0002
2 9.86 3% 10.1558 813,643 82631.95579 166145.2 83,513.24421
3 10.1558 3% 10.460474 813,643 85110.91447 166145.2 81,034.28553
10.46047
4 4 3% 10.77428822 813,643 87664.2419 166145.2 78,480.9581
10.77428
5 822 3% 11.09751687 813,643 90294.16916 166145.2 75,851.03084
11.09751
6 687 3% 11.43044237 813,643 93002.99423 166145.2 73,142.20577
We can see from the table, that after inflation of 3%
every year, we could saving in total of
€ 477,941.72
9. Conclusion?
Francesca Cerini is still having
profit from the calculation above,
and the new machine is having a
positive cashflow compared to the
old machine.
Recommendation
?
Francesca Cerini should proceed
with buying the new machine to
replace the old machine, because
beside is increase the production
capacity, is also generate positive
cashflow from operation saving in
the long run.