In: Finance
Computing Present Value of Terminal Residual Operating Income
Use the following data to compute the present value of the terminal period ROPI for each of the four firms A through D. Assume a forecast horizon of four years.
A | B | C | D | |
---|---|---|---|---|
Terminal period ROPI | $208,011 | $46,767 | $93,674 | $124,622 |
Weighted average cost of capital (WACC) | 8.1% | 11.9% | 9.7% | 13.9% |
Terminal growth period rate | 2.0% | 1.0% | 2.5% | 2.0% |
Do not round until your final answers. Round your answers to the
nearest whole number.
A | B | C | D | ||||
---|---|---|---|---|---|---|---|
PV of terminal period ROPI | $Answer | $Answer | $Answer | $Answer |
Project A | Year 1 | Year 2 | Year 3 | Year 4 | ||
Cash flow | 208011 | 212171.2 | 216414.6 | 220742.9 | ||
[email protected]% | 0.925069 | 0.855753 | 0.791631 | 0.732314 | ||
PV | 192424.6 | 181566.2 | 171320.6 | 161653.1 | ||
Total | 706964.5 | |||||
PV of terminal ROPI | 706964.5 | |||||
ProjectB | Year 1 | Year 2 | Year 3 | Year 4 | ||
Cash flow | 46767 | 47234.67 | 47707.02 | 48184.09 | ||
[email protected]% | 0.893655 | 0.798619 | 0.71369 | 0.637793 | ||
PV | 41793.57 | 37722.52 | 34048.03 | 30731.47 | ||
Total | 144295.6 | |||||
PV of terminal ROPI | 144295.6 | |||||
Project C | Year 1 | Year 2 | Year 3 | Year 4 | ||
Cash flow | 93674 | 96015.85 | 98416.25 | 100876.7 | ||
[email protected]% | 0.911577 | 0.830973 | 0.757496 | 0.690516 | ||
PV | 85391.07 | 79786.55 | 74549.87 | 69656.9 | ||
Total | 309384.4 | |||||
PV of terminal ROPI | 309384.4 | |||||
Project D | Year 1 | Year 2 | Year 3 | Year 4 | ||
Cash flow | 124622 | 127114.4 | 129656.7 | 132249.9 | ||
[email protected]% | 0.877963 | 0.770819 | 0.676751 | 0.594162 | ||
PV | 109413.5 | 97982.26 | 87745.31 | 78577.89 | ||
Total | 373719 | |||||
PV of terminal ROPI | 373719 |