Question

In: Finance

Consider a project generating the following cash flows over six years: Year Cash Flow (R in...

Consider a project generating the following cash flows over six years:

Year Cash Flow (R in millions)

0 -59.00

1 4.00

2 5.00

3 6.00

4 7.33

5 8.00

6 8.25

Required:

1. Calculate the NPV over six years. The discount rate is 11%.

2. This project does not end after the sixth year but instead will generate cash flows far into the future. Estimate the terminal value, assume that cash flows after year 6 will continue at R8.25 million per year in perpetuity, and then recalculate the investment's NPV.

3. Calculate the terminal value, assume that cash flows after the sixth year grow at 2% annually in perpetuity, and then recalculate the investment's NPV.

Solutions

Expert Solution

Solution :-
(a)
Year Cashflows PVF@11% PV of Cashflows
0 -59 1 -59
1 4 0.901 3.604
2 5 0.812 4.058
3 6 0.731 4.387
4 7.33 0.659 4.828
5 8 0.593 4.748
6 8.25 0.535 4.411
NPV = -32.96
(b) Terminal Value at year 6 of R8.25 upto perpetuity = 8.25/11% = 75.00
Year Cashflows PVF@11% PV of Cashflows
0 -59 1 -59
1 4 0.901 3.604
2 5 0.812 4.058
3 6 0.731 4.387
4 7.33 0.659 4.828
5 8 0.593 4.748
6 8.25 0.535 4.411
T6 75 0.535 40.098
NPV = 7.134
© Terminal Value at year 6 of R8.25 with growth 2% annually = 8.25(1+0.02)/(0.11-0.02) = 93.5
Year Cashflows PVF@11% PV of Cashflows
0 -59 1.000 -59.000
1 4 0.901 3.604
2 5 0.812 4.058
3 6 0.731 4.387
4 7.33 0.659 4.828
5 8 0.593 4.748
6 8.25 0.535 4.411
T6 93.5 0.535 49.989
NPV = 17.025

Related Solutions

You are considering a project with the following cash​ flows: YEAR                      PROJECT CASH FLOW    ...
You are considering a project with the following cash​ flows: YEAR                      PROJECT CASH FLOW     0                         -60,000     1                         25,000     2                         25,000     3                         25,000     4                         25,000 If the appropriate discount rate is 11 ​percent, what is the​ project's discounted payback​ period in years?
Question 1 Consider a project with the following cash flows: Year Cash Flow 0 R17,500 1...
Question 1 Consider a project with the following cash flows: Year Cash Flow 0 R17,500 1 -80,500 2 138,425 3 -105,455 4 30,030 Required: 1.1.Fill in the following table: Cost of Capital (%) Project NPV 0 5 10 15 20 25 30 35 50 1.2.Use the values developed in part (1.1) to draw an NPV profile for this project. 1.3.What is the IRR for this project? 1.4.Describe the conditions under which the company should accept this project.
There is a project with the following cash flows : Year Cash Flow 0 −$21,800 1...
There is a project with the following cash flows : Year Cash Flow 0 −$21,800 1 6,300 2 7,350 3 6,750 4 4,400 What is the payback period? Multiple Choice a. 4.00 years b. 3.32 years c. 3.74 years d. 3.56 years e. 2.79 years
There is a project with the following cash flows : Year Cash Flow 0 −$23,700 1...
There is a project with the following cash flows : Year Cash Flow 0 −$23,700 1 7,000 2 7,700 3 7,100 4 5,100 What is the payback period? Multiple Choice 2.73 years 4.00 years 3.81 years 3.63 years 3.37 years
Gio's Restaurants is considering a project with the following expected cash​ flows: Year Project Cash Flow​...
Gio's Restaurants is considering a project with the following expected cash​ flows: Year Project Cash Flow​ (millions) 0 ​$(180​) 1 80 2 75 3 80 4 95 If the​ project's appropriate discount rate is 12 ​percent, what is the​ project's discounted payback​ period? The​ project's discounted payback period is ___ years.
Mega Dynamics is considering a project that has the following cash flows: Year Project Cash Flow...
Mega Dynamics is considering a project that has the following cash flows: Year Project Cash Flow 0 ? 1 $2,000 2 3,000 3 3,000 4 1,500 The project has an IRR of 17% . The firm's cost of capital is 11 percent. What is the project's net present value (NPV)?
RAK Corp. is evaluating a project with the following cash flows:    Year Cash Flow 0...
RAK Corp. is evaluating a project with the following cash flows:    Year Cash Flow 0 –$ 28,600 1 10,800 2 13,500 3 15,400 4 12,500 5 – 9,000    The company uses a discount rate of 13 percent and a reinvestment rate of 6 percent on all of its projects.    Calculate the MIRR of the project using the discounting approach. (Do not round intermediate calculations. Enter your answer as a percent rounded to 2 decimal places, e.g., 32.16.)...
Mittuch Corp. is evaluating a project with the following cash flows: Year Cash Flow 0 –$...
Mittuch Corp. is evaluating a project with the following cash flows: Year Cash Flow 0 –$ 15,400 1 6,500 2 7,700 3 7,300 4 6,100 5 –3,500 The company uses an interest rate of 8 percent on all of its projects. Calculate the MIRR of the project using all three methods. (Do not round intermediate calculations and enter your answers as a percent rounded to 2 decimal places, e.g., 32.16.) MIRR Discounting approach % Reinvestment approach % Combination approach %
RAK Corp. is evaluating a project with the following cash flows:    Year Cash Flow 0...
RAK Corp. is evaluating a project with the following cash flows:    Year Cash Flow 0 –$ 29,500 1 11,700 2 14,400 3 16,300 4 13,400 5 – 9,900    The company uses a discount rate of 13 percent and a reinvestment rate of 6 percent on all of its projects.    1. Calculate the MIRR of the project using the discounting approach. (Do not round intermediate calculations. Enter your answer as a percent rounded to 2 decimal places, e.g.,...
Chamberlain Corp. is evaluating a project with the following cash flows: Year Cash Flow 0 –$...
Chamberlain Corp. is evaluating a project with the following cash flows: Year Cash Flow 0 –$ 23,000 1 8,400 2 9,200 3 8,900 4 7,500 5 – 5,000 Required: The company uses an interest rate of 6 percent on all of its projects. Calculate the MIRR of the project using all three methods. (Do not round intermediate calculations. Round your answers to 2 decimal places (e.g., 32.16).) MIRR Discounting approach % Reinvestment approach % Combination approach %
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT