In: Finance
Project A costs $1,000, and its cash flows are the same in Years 1 through 10. Its IRR is 18%, and its WACC is 8%. What is the project's MIRR? Do not round off intermediate calculation. Round your answer to two decimal places.
Project's MIRR is 18.00%
Working:
Step-1:Calculation of Annual cash inflows | ||||||||||
working: | ||||||||||
IRR is the rate at which present value of cash inflows is equal to cost. | ||||||||||
In formula form, | ||||||||||
Cost | = | Annual cash inflows x Present Value of annuity of 1 | ||||||||
or, | Annual cash inflows | = | Cost | / | Present Value of annuity of 1 | |||||
or, | Annual cash inflows | = | $ 1,000 | / | 4.4941 | |||||
or, | Annual cash inflows | = | $ 222.51 | |||||||
Working: | ||||||||||
Present Value of annuity of 1 | = | (1-(1+i)^-n)/i | Where, | |||||||
= | (1-(1+0.18)^-10)/0.18 | i | 18% | |||||||
= | 4.4941 | n | 10 | |||||||
Step-2:Calculation of Project's MIRR | ||||||||||
Project's MIRR | = | ((Future Value of annual cash inflows /Present Value of Cash outflows)^(1/Years))-1 | ||||||||
= | ((5233.84/1000)^(1/10))-1 | |||||||||
= | 18.00% | |||||||||
Future Value of cash inflows | = | Annual Cash inflows x Future Value of annuity of 1 | ||||||||
= | $ 222.51 | x | 23.5213 | |||||||
= | $ 5,233.84 | |||||||||
Working: | ||||||||||
Future Value of annuity of 1 | = | (((1+i)^n)-1)/i | Where, | |||||||
= | (((1+0.18)^10)-1)/0.18 | i | 18% | |||||||
= | 23.5213 | n | 10 | |||||||