Question

In: Finance

First five years of a business: Cost of Capital 8.00% Initial Investment $(40,000) Year 1 Cash...

First five years of a business:

Cost of Capital 8.00%

Initial Investment $(40,000)

Year 1 Cash Flows 8,000

Year 2 Cash Flows 9,200

Year 3 Cash Flows 10,000

Year 4 Cash Flows 12,000

Year 5 Cash Flows 14,500

Calculate the net present value (NPV), internal rate of return (IRR) and payback period.
Assume you can sell the business in year 5 for 10x’s annual cash flow. Calculate the net present value (NPV) and internal rate of return (IRR).
Suppose the cost of capital is 12% instead of 8%.....
What are the net present value (NPV) and internal rate of return (IRR) for the initial cash flow numbers with the new cost of capital?
Now, assume you can sell the business in year 5 for 10x’s annual earnings. What are the net present value (NPV) and internal rate of return (IRR) with the new cost of capital?

Solutions

Expert Solution

Year	Cash Flow ($)	Cumulative Cashflow
0	-40000	-40000
1	8000	-32000
2	9200	-22800
3	10000	-12800
4	12000	-800
5	14500	13700

Cost of Capital = 8%

NPV

NPV = -40000 + 8000(P/F,8%,1)+ 9200(P/F,8%,2)+ 10000(P/F,8%,3)+ 12000(P/F,8%,4)+ 14500(P/F,8%,5)

NPV = -40000 + 8000*0.9259+ 9200*0.8573+ 10000*0.7938+ 12000*0.7350+ 14500*0.6806

NPV = -40000 + 7407.2 + 7887.16 + 7938+ 8820+ 9528.4

NPV = $1580.76

IRR

NPV = -40000 + 8000(P/F,IRR,1)+ 9200(P/F,IRR,2)+ 10000(P/F,IRR,3)+ 12000(P/F,IRR,4)+ 14500(P/F,IRR,5)

For IRR, NPV =0

0 = -40000 + 8000(P/F,IRR,1)+ 9200(P/F,IRR,2)+ 10000(P/F,IRR,3)+ 12000(P/F,IRR,4)+ 14500(P/F,IRR,5)

Using Hit and Trial method or Excel IRR function

IRR = 9.35%

Payback Period

Here the Investment of 40000 is paid somewhat between 4 and 5 years

Payback period = 4 + 800/14500 = 4.055 years

If Business can be sold in year 5 for 10 time annual cash flow means for $ 145000

Year	Cash Flow ($)	Cumulative Cashflow
0	-40000	-40000
1	8000	-32000
2	9200	-22800
3	10000	-12800
4	12000	-800
5	14500	13700
5	145000	158700

NPV

NPV = -40000 + 8000(P/F,8%,1)+ 9200(P/F,8%,2)+ 10000(P/F,8%,3)+ 12000(P/F,8%,4)+ 14500(P/F,8%,5) + 145000(P/F,8%,5)

NPV = -40000 + 8000*0.9259+ 9200*0.8573+ 10000*0.7938+ 12000*0.7350+ 14500*0.6806 + 145000*0.6806

NPV = -40000 + 7407.2 + 7887.16 + 7938+ 8820+ 9528.4 + 98687

NPV = $100267.76

IRR

NPV = -40000 + 8000(P/F,IRR,1)+ 9200(P/F,IRR,2)+ 10000(P/F,IRR,3)+ 12000(P/F,IRR,4)+ 159000(P/F,IRR,5)

For IRR, NPV =0

0 = -40000 + 8000(P/F,IRR,1)+ 9200(P/F,IRR,2)+ 10000(P/F,IRR,3)+ 12000(P/F,IRR,4)+ 159000(P/F,IRR,5)

Using Hit and Trial method or Excel IRR function

IRR = 45.64%

Cost of Capital = 12%

NPV

NPV = -40000 + 8000(P/F,12%,1)+ 9200(P/F,12%,2)+ 10000(P/F,12%,3)+ 12000(P/F,12%,4)+ 14500(P/F,12%,5)

NPV = -40000 + 8000*0.8929+ 9200*0.7972+ 10000*0.7118+ 12000*0.6355+ 14500*0.5674

NPV = -40000 + 7143.2 + 7334.24 + 7118+ 7626+ 8227.3

NPV = -$2551.26

IRR

NPV = -40000 + 8000(P/F,IRR,1)+ 9200(P/F,IRR,2)+ 10000(P/F,IRR,3)+ 12000(P/F,IRR,4)+ 14500(P/F,IRR,5)

For IRR, NPV =0

0 = -40000 + 8000(P/F,IRR,1)+ 9200(P/F,IRR,2)+ 10000(P/F,IRR,3)+ 12000(P/F,IRR,4)+ 14500(P/F,IRR,5)

Using Hit and Trial method or Excel IRR function

IRR = 9.35%

If Business can be sold in year 5 for 10 time annual cash flow means for $ 145000

Year	Cash Flow ($)	Cumulative Cashflow
0	-40000	-40000
1	8000	-32000
2	9200	-22800
3	10000	-12800
4	12000	-800
5	14500	13700
5	145000	158700

NPV

NPV = -40000 + 8000(P/F,12%,1)+ 9200(P/F,12%,2)+ 10000(P/F,12%,3)+ 12000(P/F,12%,4)+ 159000(P/F,12%,5)

NPV = -40000 + 8000*0.8929+ 9200*0.7972+ 10000*0.7118+ 12000*0.6355+ 159000*0.5674

NPV = -40000 + 7143.2 + 7334.24 + 7118+ 7626+ 90216.6

NPV = $79438.04

IRR

NPV = -40000 + 8000(P/F,IRR,1)+ 9200(P/F,IRR,2)+ 10000(P/F,IRR,3)+ 12000(P/F,IRR,4)+ 159000(P/F,IRR,5)

For IRR, NPV =0

0 = -40000 + 8000(P/F,IRR,1)+ 9200(P/F,IRR,2)+ 10000(P/F,IRR,3)+ 12000(P/F,IRR,4)+ 159000(P/F,IRR,5)

Using Hit and Trial method or Excel IRR function

IRR = 45.64%

jeff jeffy answered 2 months ago

Next > < Previous

Related Solutions

A project has an initial cost of $40,000, expected net cash inflows of $9,000 per year for 9 years, and a cost of capital of 11%.

Problem 10-6Discounted PaybackA project has an initial cost of $40,000, expected net cash inflows of $9,000 per year for 9 years, and a cost of capital of 11%. What is the project's discounted payback period? Round your answer to two decimal places.years

Suppose a company had an initial investment of $40,000. The cash flow for the next five...

Suppose a company had an initial investment of $40,000. The cash flow for the next five years are $17,000, $19,000, $20,000, $20,000, and $14,000, respectively. The interest rate is 11%. Enter your answers rounded to 2 DECIMAL PLACES. #1What is the discounted payback period? #2If the firm accepts projects with discounted payback periods of less than 3 years, will the project be accepted? Yes No #3What is the NPV of the project?

A capital project has an initial investment of $100,000 and cash flows in years 1-6 of...

A capital project has an initial investment of $100,000 and cash flows in years 1-6 of $25,000, $15,000, $50,000, $10,000, $10,000, and $60,000, respectively. Given a 15 percent cost of capital, (a) compute the net present value. (b) compute the internal rate of return (c) should the project be accepted? Why or why not?

A project has an initial cost of $40,000, expected net cash inflows of $9,000 per year...

A project has an initial cost of $40,000, expected net cash inflows of $9,000 per year for 7 years, and a cost of capital of 11%. What is the project’s NPV? (Hint: Begin by constructing a time line.) (10-2) Refer to Problem 10-1. What is the project’s IRR? (10-3) Refer to Problem 10-1. What is the project’s MIRR? (10-4) Refer to Problem 10-1. What is the project’s PI? (10-5) Refer to Problem 10-1. What is the project’s payback period? (10-6)...

A project has an initial cost of $40,000, expected net cash inflows of $9,000 pr year...

A project has an initial cost of $40,000, expected net cash inflows of $9,000 pr year for 7 years, and cost of capital of 11%. a) What is the project's NPV? (Hint: Begin by constructing a time line.) b) What is the project's IRR? c) What is the project's MIRR? d) What is the project's PI? e) What is the project's payback period? f) What is the project's discounted payback period? Show your steps of solving the problems.

A project has an initial cost of $40,000, expected net cash inflows of $9,000 per year...

A project has an initial cost of $40,000, expected net cash inflows of $9,000 per year for 9 years, and a cost of capital of 11%. What is the project's discounted payback period? Round your answer to two decimal places.

A project has an initial cost of $40,000, expected net cash inflows of $9,000 per year...

A project has an initial cost of $40,000, expected net cash inflows of $9,000 per year for 7 years, and a cost of capital of 11%. What is the project’s payback period? (NOT discounted payback period) Explain

A project has an initial cost of $40,000, expected net cash flows of $9,000 per year...

A project has an initial cost of $40,000, expected net cash flows of $9,000 per year for 7 years, and a cost of capital of 11% Calculate in excel NPV, IRR, PB, DPB?

A project has an initial cost of $40,000, expected net cash inflows of $9,000 per year...

A project has an initial cost of $40,000, expected net cash inflows of $9,000 per year for 7 years, and a cost of capital of 11%. What is the project’s NPV? (Hint: Begin by constructing a time line.) Financial Calculator: CFo=-40000, CF1=9000, F1=7, NPV I=11, CPT NPV=2409.7664 NPV = $2,409.77 What is the project’s IRR? Financial Calculator: CFo=-40000, CF1=9000, F1=7, NPV I=11, CPT NPV=2409.7664, CPT IRR=12.842 IRR = 12.84% What is the project’s MIRR? What is the project’s PI? What...

CAPITAL EXPENDITURE DATA FOR PROJECT A Initial Investment Expected Cash Inflows $10,000 Year 1 $1,000 Year...

CAPITAL EXPENDITURE DATA FOR PROJECT A Initial Investment Expected Cash Inflows $10,000 Year 1 $1,000 Year 2 $2,000 Year 3 $2,000 Year 4 $5,000 Year 5 $2,000 a. Calculate payback period for Project A. b. If the cash inflow in Year 4 were $6,000 instead of $5,000, calculate the payback period. c. If an investment yields $1,000 a year from now, then how much is it worth today if the cost of money is 10%, using discounted cash flows (DCF)?...

Subjects