Question

In: Finance

(​Risk-adjusted NPV​) The Hokie Corporation is considering two mutually exclusive projects. Both require an initial outlay...

(​Risk-adjusted NPV​) The Hokie Corporation is considering two mutually exclusive projects. Both require an initial outlay of ​$13,000 and will operate for 9 years. Project A will produce expected cash flows of ​$5,000 per year for years 1 through 9​, whereas project B will produce expected cash flows of ​$6,000 per year for years 1 through 9. Because project B is the riskier of the two​ projects, the management of Hokie Corporation has decided to apply a required rate of return of 15 percent to its evaluation but only a required rate of return 9 percent to project A. Determine each​ project's risk-adjusted net present value.

What is the​ risk-adjusted NPV of project​ A?
​$______  ​(Round to the nearest​ cent.)
What is the​ risk-adjusted NPV of project​ B?
​$______ ​(Round to the nearest​ cent.)

Solutions

Expert Solution

The risk-adjusted NPV of PROJECT-A

Year

Annual Cash Flow ($)

Present Value factor at 9%

Present Value of Cash Flow ($)

1

5,000

0.917431

4,587.16

2

5,000

0.841680

4,208.40

3

5,000

0.772183

3,860.92

4

5,000

0.708425

3,542.13

5

5,000

0.649931

3,249.66

6

5,000

0.596267

2,981.34

7

5,000

0.547034

2,735.17

8

5,000

0.501866

2,509.33

9

5,000

0.460428

2,302.14

TOTAL

29,976.23

Net Present Value (NPV) = Present Value of annual cash inflows – Initial Investment

= $29,976.23 - $13,000

= $16,976.23

The risk-adjusted NPV of PROJECT-B

Year

Annual Cash Flow ($)

Present Value factor at 15%

Present Value of Cash Flow ($)

1

6,000

0.869565

5,217.39

2

6,000

0.756144

4,536.86

3

6,000

0.657516

3,945.10

4

6,000

0.571753

3,430.52

5

6,000

0.497177

2,983.06

6

6,000

0.432328

2,593.97

7

6,000

0.375937

2,255.62

8

6,000

0.326902

1,961.41

9

6,000

0.284262

1,705.57

TOTAL

28,629.50

Net Present Value (NPV) = Present Value of annual cash inflows – Initial Investment

= $28,629.50 - $13,000

= $15,629.50

NOTE    

The Formula for calculating the Present Value Factor is [1/(1 + r)n], Where “r” is the Discount/Interest Rate and “n” is the number of years.


Related Solutions

​(​Risk-adjusted NPV​) The Hokie Corporation is considering two mutually exclusive projects. Both require an initial outlay...
​(​Risk-adjusted NPV​) The Hokie Corporation is considering two mutually exclusive projects. Both require an initial outlay of ​$13, 000 and will operate for 7 years. Project A will produce expected cash flows of ​$4,000 per year for years 1 through 7​, whereas project B will produce expected cash flows of ​$5,000 per year for years 1 through 7. Because project B is the riskier of the two​ projects, the management of Hokie Corporation has decided to apply a required rate...
​(​Risk-adjusted NPV​)  The Hokie Corporation is considering two mutually exclusive projects. Both require an initial outlay...
​(​Risk-adjusted NPV​)  The Hokie Corporation is considering two mutually exclusive projects. Both require an initial outlay of ​$10 comma 000 and will operate for 5 years. Project A will produce expected cash flows of ​$5 comma 000 per year for years 1 through 5​, whereas project B will produce expected cash flows of ​$6 comma 000 per year for years 1 through 5. Because project B is the riskier of the two​ projects, the management of Hokie Corporation has decided...
Pepsico is considering two mutually exclusive projects. Both require an initial investment of $10,000, and their...
Pepsico is considering two mutually exclusive projects. Both require an initial investment of $10,000, and their risks are average for the firm. Project X has an expected life of 2 years with after-tax cash inflows of $5,300 and $7,000 at the end of Years 1 and 2, respectively. Project Y has an expected life of 4 years with after-tax cash inflows of $3,700 at the end of each of the next 4 years. The firm's WACC is 8%. Use the...
Wilson Co. is considering two mutually exclusive projects. Both require an initial investment of $10,000 at...
Wilson Co. is considering two mutually exclusive projects. Both require an initial investment of $10,000 at t = 0. Project X has an expected life of 2 years with after-tax cash inflows of $7,000 and $8,500 at the end of Years 1 and 2, respectively. Project Y has an expected life of 4 years with after-tax cash inflows of $4,600 at the end of each of the next 4 years. Each project has a WACC of 11%. What is the...
Wilson Co. is considering two mutually exclusive projects. Both require an initial investment of $10,000 at...
Wilson Co. is considering two mutually exclusive projects. Both require an initial investment of $10,000 at t = 0. Project X has an expected life of 2 years with after-tax cash inflows of $7,000 and $8,000 at the end of Years 1 and 2, respectively. Project Y has an expected life of 4 years with after-tax cash inflows of $5,000 at the end of each of the next 4 years. Each project has a WACC of 10%. What is the...
ST Inc. is considering two mutually exclusive projects. Both require an initial investment of $9100 at...
ST Inc. is considering two mutually exclusive projects. Both require an initial investment of $9100 at t = 0. Project X has an expected life of 2 years with after-tax cash inflows of $5,500 and $8200 at the end of Years 1 and 2, respectively. In addition, Project X can be repeated at the end of Year 2 with no changes in its cash flows. Project Y has an expected life of 4 years with after-tax cash inflows of $4800...
Mulroney Corp. is considering two mutually exclusive projects. Both require an initial investment of $10,000 at...
Mulroney Corp. is considering two mutually exclusive projects. Both require an initial investment of $10,000 at t = 0. Project X has an expected life of 2 years with after-tax cash inflows of $6,000 and $7,800 at the end of Years 1 and 2, respectively. In addition, Project X can be repeated at the end of Year 2 with no changes in its cash flows. Project Y has an expected life of 4 years with after-tax cash inflows of $4,300...
A company is considering two mutually exclusive projects. Both require an initial investment of $10,000 at t = 0
Using Excel (if applicable),A company is considering two mutually exclusive projects. Both require an initial investment of $10,000 at t = 0. Project X has an expected life of 2 years with after-tax cash inflows of $8,000 and $7,000 at the end of Years 1 and 2, respectively. In addition, Project X can be repeated at the end of Year 2 with no changes in its cost or cash flows. Project Y has an expected life of 4 years with...
Your firm is considering two projects that are mutually exclusive. Each project will require an initial...
Your firm is considering two projects that are mutually exclusive. Each project will require an initial outlay of $200,000. The forecast yearly cash flows are shown below. Time Project A Project B 0 -200,000 -200,000 1 -25,000 120,000 2 80,000 80,000 3 100,000 40,000 4 140,000 25,000 a) Calculate the payback period (undiscounted) of each project. Include fractional periods (e.g., x.xx years) in your response, if applicable. b) Calculate the IRR of each project. c) Calculate the Modified IRR (MIRR)...
You are considering two mutually-exclusive projects: Project A and Project B. The initial cash outlay (cost)...
You are considering two mutually-exclusive projects: Project A and Project B. The initial cash outlay (cost) associated with Project A is $60,000, whereas the initial cash outlay associated with Project B is $80,000. The required rate of return for both projects is 10%. The expected annual free cash flows from each project are as follows: Year Project A Project B 0 - 60,000 -80,000 1 13,000 15,000 2 13,000 15,000 3 13,000 15,000 4 13,000 15,000 5 13,000 15,000 6...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT