Hasbro Financial Analysis

Improved Essays
Hasbro’s financial performance has increased for the last three years. In 2013, the company’s revenues grew by 15% from 2012 and Franchise brands doubled in the United States, Canada and the international segments (Hasbro, Inc 120). Based on these returns, the company opted to expand its activities by entering into franchise contracts with major movie studios. This move by the company will see the company in business for the next seven years guaranteeing good returns annually. Therefore, a critical analysis of the financial implications of such contracts id significant before such a decision is made.
An analysis of the financial forecasts presented gives an insight into the financial requirements of the project. Suitable methods of project
…show more content…
A rate of 8 percent is determined using the dividend growth rate model. This rate is adjusted to incorporate the risk factor present in the business. The risk adjusted discounting rate is therefore 11 percent.
Depreciation is calculated using the MACRS approach of General Depreciation System. The rates are as prescribed in Table A-1 (US Treasury 946). A depreciation tax shield is calculated based on the depreciation values and this is added back as a benefit.
The NPV approach gives a Net Present Value of $ 20,893,000. Therefore, the project should be implemented as it promises a positive NPV. Financially, the project is viable. If the funds obtained were non-interest bearing, the project would be financially viable under this approach.
Under the Internal Rate of Return method, the PV of all future incomes are compared against the Initial investment and the discounting rate which equates the two represents the IRR. It is that discounting rate which yield a zero NPV. From the financial data obtained, the rate is determined as 11.48%. This is above the investors’ required rate of 8% and the risk adjusted rate of 11%. The project therefore will generate a higher return and should therefore be

Related Documents

  • Improved Essays

    Ultimately for a project to exist in the first place, primary stakeholders need to be considered in the face of a uniquely competitive process, many of the traits of an FOE can be incorporated or improved upon, but so long as the investor’s primary concern remains return on investment, may outward facing opportunities will not be feasible in…

    • 887 Words
    • 4 Pages
    Improved Essays
  • Improved Essays

    • Adjusted Present Value (APV). The present value of financing decisions is obtained by discounting all relevant debt cash flows at Congoleum’s debt cost: principal receipts, principal repayments, interest payments, interest tax shields. Indeed, as mentioned above, it is not sufficient to just include the tax shields in your valuation, as the coupon rate on the debt is smaller than the proper (i.e., market) discount rate; that is, the loan has a positive net present value. Also note the following. – Preferred stock can be thought of as a type of debt that does not create any interest tax shields.…

    • 1246 Words
    • 5 Pages
    Improved Essays
  • Improved Essays

    You must calculate depreciation. Miscellaneous costs aside from depreciation are $42,000 per year. This project has a life of 10 years and they estimate salvage value of the equipment at $160,000. The cost of capital for Gordon is normally 10% but this particular project is out of their normal expertise and they would like to add a 3% risk premium. The corporate tax rate for Gordon is 30%.…

    • 767 Words
    • 4 Pages
    Improved Essays
  • Great Essays

    Npv Profile Case Study

    • 1316 Words
    • 6 Pages

    “The NPV Profile: A creative way at looking at the NPV” by Frank Lefley and Malcolm Morgan explores the battle between using NPV (net present value) and IRR (internal rate return). NPV is the correct method of investment appraisal, but IRR is still the preferred method. Although this method is preferred, the article simply states that no single investment technique will give all the answers to investment situations. There are some weaknesses to NVP which include; failing to take into account the size of the capital expenditure required to produce the increased value and not identifying the most advantageous combination of projects when there is a capital shortage. The NPV can be seen in a different light, which includes NPVP (net present value profile).…

    • 1316 Words
    • 6 Pages
    Great Essays
  • Decent Essays

    Pro Forma 2014 Case Study

    • 591 Words
    • 3 Pages

    The growth rate was taken by dividing the difference of the current and the future income with the current income. With these results, we can assume that the increase in the average growth rate comes the increase in the net cash flow as well which we have assumed as a good sign for a feasible business venture. Breakeven Analysis BEQ = 107,170/ (150.00 – 100.71) = 2,174 Our fixed cost is priced at P107,170 which consists of our rent, permits, and equipment.…

    • 591 Words
    • 3 Pages
    Decent Essays
  • Great Essays

    Interest Earnings before taxes (EBT) Taxes (40%) Net income before preferred dividends Dividends to preferred Net income available to common Dividends to common Additions to retained earnings $650.0 540.8 22.9 9.8 3.3 $576.7 $ 73.3 10.3 $ 63.0 25.2 1995 $589.0 1996 $572.0 AR LE $ 61.5 13.8 $ 47.6 19.1 $ 48.8 14.5 AG NG CE $ 4.8 $ 30.3 PR $ 37.8 2.8 $ 35.1 $ 28.6 2.8 $ 25.8 $ 5.6 $ 20.2 11.7 $ 22.0 EV $ 2.20 $ 0.48 10.0 2.18% IE $ $ E OF ER T OP PR NO 1Number…

    • 5131 Words
    • 21 Pages
    Great Essays
  • Improved Essays

    As the need for relevant information regarding a company’s financial position continues to escalate and business analysis becomes more complex, the requirement for organizations to produce both timely and accurate data is essential (Subramanyam, 2014). More specifically, analysts, investors, and creditors alike rely on figures from statements such as balance sheets, income statements, and statement of cash flows in an attempt to conduct both accounting and financial analysis (Subramanyam, 2014). Additionally, analysts also must take into account their evaluations regarding economic, sector, and industry trends in order to formulate accurate current and future assessments (Subramanyam, 2014). As such, the comparison of two predominant sporting goods retailers should cast light on the success patterns needed to survive in a highly volatile industry fixated on sales growth (Zucchi, 2015).…

    • 1217 Words
    • 5 Pages
    Improved Essays
  • Improved Essays

    Eventually if the company decides to sell off the ship after 15 years at the scrap value of $5,000,000 and conducting the straight line depreciation for 25 years of an initial investment , the net pure loss on the sell will amount to $10.6m (accounted in Capital Losses & Gains).Additionally when considering, the taxation in New York, the payback period(Exhibit 4) increases to 14 from 11…

    • 1086 Words
    • 5 Pages
    Improved Essays
  • Decent Essays

    In this case, a single internal rate of return [IRR] cannot possibly be used. IRR is the discount rate that makes a project break even, in the first place. If the market changes its condition over a period of time, this project can have two [or more] IRRs, which is a disaster. NPV and IRR usually have the same acceptance or rejection decisions for projects that are independent; so IRR can just as well be used alongside NPV when independent projects are being evaluated. The conflict only appears when the projects are mutually exclusive.…

    • 720 Words
    • 3 Pages
    Decent Essays
  • Superior Essays

    Cost involved in the project: The first and foremost criteria for projects…

    • 1560 Words
    • 7 Pages
    Superior Essays
  • Improved Essays

    Furthermore, by sponsoring the program, Pacific Grove will have a positive NPV with an IRR of 41.28% (Exhibit 3). The initial investment to sponsor the program will be $1,440,000 and other maintenance expenses in future years. However, by using the lowest WACC of 10%, the project produces an NPV of $3,278,174, which makes it profitable. Also, higher WACC's of 20% and 30% produce positive NPV and increase cash flows for Pacific Grove (Exhibit…

    • 1379 Words
    • 6 Pages
    Improved Essays
  • Improved Essays

    In the internal rate of return method, the desire to find out whether it is earning more or less than a specified hurdle rate. As opposed to NPV method which rarely indicates the rate of return a project is earning. Gathering from these conclusions results as problems arise when comparing projects when all have positive NPV’s. Another contrasting point if internal rate of return from NPV is greater than zero, the earning is more than your rate of return. On the other hand, if the NPV is less than zero the rate of return is less than desired.…

    • 1047 Words
    • 4 Pages
    Improved Essays
  • Improved Essays

    Net present value is utilized in capital budgeting to analyze the profitability of a projected investment or project, such as opening a satellite location”. Next, you will need to find the internal rate of return. According to www.investopedia.com (2015), the internal rate of return is “a metric used in capital…

    • 761 Words
    • 4 Pages
    Improved Essays
  • Improved Essays

    Corporate Decisions are influenced by a firm’s cost of capital for an aim to reach a stage of profitability and hold the objective of reaching its potential wealth maximum. These are the costs incurred by companies used to finance a firms assets and activities The Cost of Capital is important in analysing the financial aspect of a business by measuring and evaluating business plans and activities. A firms cost of capital is affected by influences from financing, investment and dividend policies. Projects cost of capital rate of return indicate the riskiness of a project involved where “The firms cost of capital is the overall or average required rate of return on the aggregate of investment projects.”…

    • 1468 Words
    • 6 Pages
    Improved Essays
  • Superior Essays

    z. The hurdle rate is determined by the project beta (i.e., 0.7), not by the firm’s beta. The correct discount rate is therefore 11.15%, the fair rate of return on stock…

    • 18054 Words
    • 73 Pages
    Superior Essays