In: Finance
What is the Profitability Index of a project that costs $39,000 today and is expected to generate annual cash inflows of $5,000 for the following 8 years. Assume the company's WACC is 9%. Round to two decimal places.
Profitability index | = | Present value of cash inflow | / | Cost of project | |
= | $ 27,674.10 | / | $ 39,000.00 | ||
= | 0.71 | ||||
Working: | |||||
Year | Cash inflow | Discount factor | Present value | ||
a | b | c=1.09^-a | d=b*c | ||
1 | $ 5,000 | 0.9174 | $ 4,587.16 | ||
2 | $ 5,000 | 0.8417 | $ 4,208.40 | ||
3 | $ 5,000 | 0.7722 | $ 3,860.92 | ||
4 | $ 5,000 | 0.7084 | $ 3,542.13 | ||
5 | $ 5,000 | 0.6499 | $ 3,249.66 | ||
6 | $ 5,000 | 0.5963 | $ 2,981.34 | ||
7 | $ 5,000 | 0.5470 | $ 2,735.17 | ||
8 | $ 5,000 | 0.5019 | $ 2,509.33 | ||
Total | $ 27,674.10 |