In: Finance
You are evaluating a project that will cost $ 547 ,000, but is expected to produce cash flows of $ 127,000 per year for 10 years, with the first cash flow in one year. Your cost of capital is 10.7 % and your company's preferred payback period is three years or less.
a. What is the payback period of this project?
b. Should you take the project if you want to increase the value of the company?
If you want to increase the value of the company you?(will not or will)
take the project since the NPV is? (negative or positive)
Part A:
Payback period is the period in which initial Investment is recovered.
PBP = Investment / CF per anum
= 547000 / 127000
= 4.31 Years
Part B:
Year | CF | PVF @10.7% | Disc CF |
0 | $ -5,47,000.00 | 1.0000 | $ -5,47,000.00 |
1 | $ 1,27,000.00 | 0.9033 | $ 1,14,724.48 |
2 | $ 1,27,000.00 | 0.8160 | $ 1,03,635.48 |
3 | $ 1,27,000.00 | 0.7372 | $ 93,618.32 |
4 | $ 1,27,000.00 | 0.6659 | $ 84,569.40 |
5 | $ 1,27,000.00 | 0.6015 | $ 76,395.12 |
6 | $ 1,27,000.00 | 0.5434 | $ 69,010.95 |
7 | $ 1,27,000.00 | 0.4909 | $ 62,340.51 |
8 | $ 1,27,000.00 | 0.4434 | $ 56,314.83 |
9 | $ 1,27,000.00 | 0.4006 | $ 50,871.57 |
10 | $ 1,27,000.00 | 0.3618 | $ 45,954.44 |
NPV | $ 2,10,435.11 |
As it has +ve NPV, It will increase the Value of Company. I will consider this Project to increase the Value of Company.
NPV = PV of cash inflows - PV of Cash Outflows
=