How can you calculate WACC from the information above?
0
1 2019
2 2020
3 2021
4 2022
CAPEX Salvage Value
$80,000.00
CAPEX
$80,000
Sales Revenue Fixed Costs $ Annual Tot. Variable cost Increases Depreciation Net Working Capital 6% of Sales Operating profit Fixed Costs $38,000.00 Tax NOPAT Straight-line 4 yr Depreciation $25% $20,000.00 Free Cash Flow 25% $20,000.00 Salvage Value, after-tax 25% $20,000.00 Additional NWC/ Year 25% $20,000.00 Total Cash Flows PVIF Tax Rate 30% PV Cash Flows
$170,000.00 $220,000.00 $250,000.00 $270,000.00 $38,000.00 ($38,000.00) ($38,000.00) ($38,000.00) ($110,500.00) ($143,000.00) $162,500.00 $175,500.00 $20,000.00 ($20,000.00) ($20,000.00) ($20,000.00) $1,500.00 $19,000.00 $29,500.00 $36,500.00 ($450.00) ($5,700.00) ($8,850.00) ($10,950.00) $1,050.00 $13,300.00 $20,650.00 $25,550.00 ($20,000.00) ($20,000.00) ($20,000.00) ($20,000.00) $21,050.00 $33,300.00 $40,650.00 $45,550.00 $10,200.00 $13,200.00 $15,000.00 $16,200.00 $10,850.00 $20,100.00 $25,650.00 $29,350.00
Discount Rate
10%
Sum PV Cash Flows NPV