In: Finance
Extreme Recession |
Moderate Recession |
Normal |
Moderate Growth |
Extreme Growth |
|
Pr[economic condition] |
15% |
20% |
30% |
20% |
15% |
Return on the market |
-12% |
0% |
12% |
24% |
36% |
Return on project A |
-35% |
2% |
10% |
20% |
20% |
Return on project B |
-9% |
0% |
12% |
22% |
28% |
Expected return of Market = 15%*(-12%)+20%*0%+30%*12%+20%*24%+15%*36%=12%
Similarly, expected return for project A and Project B is given below:
Probability of Economic Scenario | 0.15 | 0.2 | 0.3 | 0.2 | 0.15 | Expected Return |
Return on the market | -0.12 | 0 | 0.12 | 0.24 | 0.36 | 12% |
Return on project A | -0.35 | 0.02 | 0.1 | 0.2 | 0.2 | 5% |
Return on project B | -0.09 | 0 | 0.12 | 0.22 | 0.28 | 11% |
Beta calculation for A and Bis given below:
Hence, cost of capital for Project A= Risk Free Rate+Beta*Risk Premium=5%+0.853*6%=10.11% and expected return is 5%
Whereas, cost of capital for project B=5%+0.64*6%=8.84% and expected return is 11%.
Hence, Project B should be chosen as expected return is greater than cost of capital here.