Вы находитесь на странице: 1из 5

Case Report 1: Groupe Ariele S.A.

Groupe Ariele S.A. is considering a complete overhaul of their company process. The Mexican
investment called for the purchase and installation of new automated machinery to recycle and
manufacture toner- and print cartridges. For this case, it was necessary to analyze the net present
value of the project. Groupe Ariel S.A. would only go forward with the project if the NPV is
positive. A distinction was also made between the Euro and Mexican peso in order to determine
which currency Groupe Ariele should choose to go with in order to maximize their return. Last,
we also considered the possible inflation and risk that are undoubtedly involved in a project of
this magnitude.
Question 1: Compute the NPV of Ariel-Mexico's recycling equipment in pesos by
discounting incremental peso cash flows at a peso discount rate and translate this into Euro.
Groupe Ariele is willing to invest in a new company process, going from a manual process to an
automatic process. To assess the impact of this whole project, the cash flows were calculated to
determine in what way this project would impact their financials.
We calculated the Net Present Value of this project using the NPV function in Excel (Exhibit 1).
First of all, we calculated the difference in operating costs by subtracting the cost of the old
equipment by the cost of the new equipment. Afterwards the depreciation old the equipment and
new equipment were added to the formula. Lastly, the tax rate and shield were added to compute
the incremental cash flows which in this case are positive because the reduced cost equals the
cash flows. Afterwards, these incremental cash flows were added to the NPV function in Excel
1+ Mexico
( 1+i Ariel )1 ) to
using a 12.19% discount rate (which was calculated using i MXN = 1+

arrive at the Project Net Present Value in Mexican pesos (MXN 1,478,998). Last, this number
was divided by the spot exchange rate of MXN15.99/EUR to arrive at 92,495.18 as the project
NPV in euro.

Compute the NPV in Euros by translating the project's future peso cash flows into Euros at
expected future spot exchange rates. Assume that inflation rates are expected to be 7% in
Mexico and 3% in France.
As mentioned before, the NPV was calculated using the Project NPV and dividing this by the
spot exchange rate. Another method that can be used is to use the expected future spot exchange
rates. For this method, a derivation of the PPP equation was used to compute the projected future

exchange rates (
. The present value of the net cash flows were calculated
1+ Mexico t
S t =
1+ France 0

in euros and afterwards the net investment was subtracted. The value of the Project NPV was
equal to the one computed using the spot exchange rate because of the presumption of the PPP
equation, 92,495.18.

Compare the two sets of calculations and the corresponding NPVs. How and why do they
differ? Which approach should Ariel's financial analyst use?

In this case, the NPVs that were calculated are the exact same number. Basically, if purchasing
power parity holds for the entire period of the investment there will be no difference between
either of the approaches. If the PPP assumption would not exist and interest rates stay the same,
depending on whether the euro depreciates or appreciates against the peso, the euro value NPV of
the project would be greater or respectively less than the peso value.

Suppose Mexican inflation is projected at 3% instead of 7% per year (assume French

inflation remains 3%). How does this affect the NPV calculations?
Groupe Ariele S.A. would like to know what happens when the Mexican inflation is projected at
3% instead of 7% per year. For this question, the incremental cost savings were calculated at the
lower Mexican inflation rate of 3% (materials, direct labor and overhead) for both processes.
1+ Mexico
( 1+i Ariel )1 )
Afterwards, a new discount rate was calculated using the i MXN = 1+

formula, which made the discount rate arrive at 8%. The NPV of the project were then calculated
in Mexican Pesos (MXN 1,770,028.70). Using the spot exchange rate of MXN15.99/EUR this
ended up being 110,695.98. The peso/euro exchanges rates will stay the same if PPP holds and
inflation rates stay the same.

Suppose Groupe Ariel expects a significant real depreciation of the peso against the Euro.
How should its financial analyst incorporate such an expectation into his NPV analysis?
What is the peso depreciation effect on the NPVs under each of the two approaches?
Groupe Ariel seems to be expecting a real depreciation of the peso against the Euro, and needs to
account for this. For this case, one would have to know what the peso deprecation effect on the
NPVs will be for questions 1 and 2. To calculate the answer, the new cash flows were calculated
based on an exchange rate of MXN22.00/EUR in 2009 and MXN25.00/EUR for years 20102018.
If the peso realistically depreciates against the Euro in this way, the resulting NPV in euros will
be reduced to -690.26. And as mentioned at the start of this case report, if an NPV is negative,
one should not go forward with a project.
Should Groupe Ariel approve the equipment purchase? How should Groupe Ariel finance
the project? In pesos or in Euros? Will this affect your conclusions on whether Groupe
Ariel should approve the project?
The question is whether Groupe Ariel S.A. should approve this project and purchase the
equipment. To assess this problem, the NPVs of every section were analyezed. In almost every
case the NPVs were positive, which means that Groupe Ariel should go ahead with the project.
However, if Groupe Ariel was expecting depreciation of the peso against the euro, the NPV
turned negative. If that would be the case, the project should not be undertaken. However, we
believe that financing the project is the right way to go because the risk of possible depreciation
can be offset by using a hedging option.
We now have to decide whether to finance the project in pesos or euros. To assess this issue, we
have taken a look at the volatility of the peso against the euro in the following graph. This shows
the value of the peso against the euro for the last 3 years.

We also considered the current economic situation in the area that these currencies are used. Even
though both Mexico and the EU are not excelling, the EU is trailing. They currently have issues
with refugees, went through a lot of hardship with Greece and are still in doubt how to ensure
economic prosperity. We believe the euro might keep losing value as more and more countries are
given bailout packages and countries are considering leaving the EU. For that reason, we believe
it might be more interesting to finance the project in pesos.
In conclusion, we believe Groupe Ariel S.A. should go ahead and finance the project because of
the positive net present values that we established and because the risk of depreciation can be
hedged. The currency we decided Groupe Ariel S.A. should go with is the euro because of the
current economic situation in Europe and the fact that the value of the euro might go down.

Похожие интересы