Assume that Taps Corporation is considering the establishment of a subsidiary in Norway. The initial investment required by the parent is $4,500,000. If the project is undertaken, Taps would terminate the project after four years. Taps' cost of capital is 13%, and the project is of the same risk as Taps' existing projects. All cash flows generated from the project will be remitted to the parent at the end of each year. Listed below are the estimated cash flows the Norwegian subsidiary will generate over the project's lifetime in Norwegian kroner (NOK):
Year 1 Year 2 Year 3 Year 4
NOK8,200,000 NOK15,000,000 NOK15,100,000 NOK19,600,000
The current exchange rate of the Norwegian kroner is $.135. Baps' exchange rate forecast for the Norwegian kroner over the project's lifetime is listed below:
Year 1 Year 2 Year 3 Year 4
$.13 $.14 $.12 $.15
What is the net present value of the Norwegian project?