In: Finance
Acme Miracle projects good things for their new weight loss pill, LoseIt. Revenues this year are expected to be $1.1 million, and Acme believes they will increase 15% per year for the next 5 years. What is the present value of the anticipated revenues? Acme uses an interest rate of 20%.
Acme Miracle projects good things for their new weight loss pill, LoseIt. Revenues this year are expected to be $1.1 million, and Acme believes they will increase 15% per year for the next 5 years. What is the equivalent annual amount for the anticipated revenues? Acme uses an interest rate of 20%.
| Loselt | ||||||
| Discount rate | 0.2 | |||||
| Year | 0 | 1 | 2 | 3 | 4 | 5 | 
| Cash flow stream | 0 | 1.1 | 1.265 | 1.45475 | 1.6729625 | 1.923907 | 
| Discounting factor | 1 | 1.2 | 1.44 | 1.728 | 2.0736 | 2.48832 | 
| Discounted cash flows project | 0 | 0.916667 | 0.878472 | 0.841869 | 0.8067913 | 0.773175 | 
| NPV = Sum of discounted cash flows | ||||||
| NPV Loselt = | 4.22 | |||||
| Where | ||||||
| Discounting factor = | (1 + discount rate)^(Corresponding period in years) | |||||
| Discounted Cashflow= | Cash flow stream/discounting factor | |||||
| Equvalent annuity(EAA)= | 1.411082 | |||||
| Required rate = | 0.2 | |||||
| Year | 0.00% | 1 | 2 | 3 | 4 | 5 | 
| Cash flow stream | 0 | 1.411082 | 1.411082 | 1.411082 | 1.4110823 | 1.411082 | 
| Discounting factor | 1 | 1.2 | 1.44 | 1.728 | 2.0736 | 2.48832 | 
| Discounted cash flows project | 0 | 1.175902 | 0.979918 | 0.816599 | 0.6804988 | 0.567082 | 
| Sum of discounted future cashflows = | 4.22 | |||||
| Discounting factor = | (1 + discount rate)^(Corresponding period in years) | |||||
| Discounted Cashflow= | Cash flow stream/discounting factor | |||||