Fullbridge program ipads in china template

iPad Distributor in China – DCF Analysis                                    Assumptions                   Initial Investment      $        10 000 000                                 Income Statement Components                 Projected sales volume 2011                    100 000 units         Sales volume growth rate (2012-2015) 15%             iPad Retail Price      $                     700             Change in retail price per year   -5%             iPad Wholesale Price    $                     500             Change in wholesale price per year   -3%             Initial Gross Margin     29%             Operating Expenses      11% as a percent of sales (note includes depreciation)     Initial Operating Margin   18%                                                     Balance Sheet Components                 Depreciation (% of Cumulative Gross PP&E) 10% assuming a 10 year depreciation schedule     Year 1 Capital Expenditures    $          5 000 000             Growth in Capital Expenditures per year 5%             Net Working Capital     4% as a percent of sales                           Tax rate     35%                                 Discount Rate      11,76%             Perpetuity Growth Rate   3,00%                       Projected           2011 2012 2013 2014 2015 Summary Income Statement                 Sales                    iPad (volume)                        100 000         iPad (price)          $                    700         iPad (revenue)          $      70 000 000         Gross Profit          $      20 000 000         Operating Profit          $      12 300 000         Taxes          $      (4 305 000)         Net Income          $         7 995 000                             Key Balance Sheet Data                 Net working Capital          $         2 800 000                             Cumulative Gross PP&E – Beginning of Year      $                       –           Plus Capital Expenditures        $         5 000 000         Cumulative Gross PP&E – End of Year        $         5 000 000                                       2011 2012 2013 2014 2015 Free Cash Flow                    EBIAT (Operating Profit * (1-Tax Rate))      $         7 995 000         + Depreciation (10% of Cumulative Gross PP&E-EOY)    $            500 000         – Capital Expenditures        $      (5 000 000)         – Change in Net Working Capital        $      (2 800 000)         = Free Cash Flow          $            695 000         Terminal Value (growing perpetuity)                                     Total Free Cash Flows        $            695 000  $                       –    $                       –    $                       –    $                       –                       Discount Rate                   Perpetuity Growth Rate                                     NPV of Future Cash flows                 Less Initial Investment                 Enterprise Value          $        
Connect with a professional writer in 5 simple steps

Please provide as many details about your writing struggle as possible

Academic level of your paper

Type of Paper

When is it due?

How many pages is this assigment?