You are the financial analyst for a tennis racket manufacturer. The company is considering using a graphite like material in its tennis rackets. The company has estimated the information in the following table about the market for a racket with the new material. The company expects to sell the racket for five years. The equipment required for the project has no salvage value. The required return for projects of this type is 14 percent, and the company has a 35 percent tax rate.

 

  Pessimistic Expected Optimistic 
 Market size 116,000   131,000   156,000  
 Market share 19%  22%  24% 
 Selling price$149  $154  $160  
 Variable costs per unit$103  $98  $97  
 Fixed costs per year$964,000  $919,000  $889,000  
 Initial investment$1,585,000  $1,500,000  $1,415,000  

 

Calculate the NPV for each case for this project. (Negative amounts should be indicated by a minus sign. Do not round intermediate calculations and round your final answers to 2 decimal places. (e.g., 32.16))

 

   
Pessimistic $
Expected $
Optimistic $

    • 10 years ago
    financial analyst A+ Tutorial use as Guide
    NOT RATED

    Purchase the answer to view it

    blurred-text
    • attachment
      financial_analyst.docx