In: Finance
The SoCal Corp is about to begin producing and selling its prototype product. Annual cash flows for the next five years are forecasted as:
Year Cash Flow
1 -$40,000
2 -$20,000
3 $100,000
4 $400,000
5 $850,000
Assume annual cash flows are expected to remain at the $850,000 level after Year 5 (i.e., Year 6 and thereafter). If investors want a 40 percent rate of return on their investment, calculate the terminal value and calculate the venture’s present value.
Terminal value at the end of year 5 = Cash flow for year 6/ required rate | ||||
=$850000/40% | ||||
=$2125000 | ||||
Year | Cash Flow | PV Factor | PV Of Cash Flow | |
a | b | c=1/1.40^a | d=b*c | |
1 | $ -40,000 | 0.71429 | $ -28,571.43 | |
2 | $ -20,000 | 0.51020 | $ -10,204.08 | |
3 | $ 1,00,000 | 0.36443 | $ 36,443.15 | |
4 | $ 4,00,000 | 0.26031 | $ 1,04,123.28 | |
5 | $ 8,50,000 | 0.18593 | $ 1,58,044.27 | |
5 | $ 21,25,000 | 0.18593 | $ 3,95,110.67 | |
Present value | $ 6,54,945.86 | |||