In: Finance
A project ends after 4 years. The after tax salvage value is 12,860 and the released working capital equals 40,000 at the end of the project. Assume a 9.82% WACC and compute the present value of the terminal cash flows.
Net Present Value = Present Value of Future cash flow - Initial Investment
Present Value of terminal cash flow = Future Value / ( 1 + WACC)^ Number of year
= (12860 + 40000) / ( 1 + 9.82%)^4
= 52860 / ( 1.0982)^4
= 52860 / 1.45454029
= 36341.378
Initial Investment will be the working capital that is invested in the project.
Initial Investment = 40,000
Net Present Value = 36341.378 - 40,000
= -3658.622