If the discount rate is 12% what is thepresent value of the Cash flow generated?

Kamsung is planning to invest in in-house operating system for mobile phones. They have forecasted that with the new operating system the following are the expected cash flows that will be generated -

This project will generate $10million at the end of year 1 which will grow at a rate of 10% for next 3 years from year 1 onwards (1-2, 2-3, 3-4 years). From year 4 onwards, the growth rate in cash flows will stabilize to 3% per year till perpetuity.

Solutions

Expert Solution

Present Value of the Cashflow Generated is $131.57 millions

g_s = growth in Short Term = 10%

g_L = growth till perpetuity = 3%

Y = Year

N = No. of Year

P₄ = Present Value of the cashflow from Year 4 onwards to perpitutity

Detailed solution can be found in the images:

jeff jeffy answered 2 years ago

Next > < Previous

Related Solutions

If the discount rate is 12%, what is the present value of the following cash flows:...

If the discount rate is 12%, what is the present value of the following cash flows: Year Cash Flow 1 $10,000 2 $11,000 3 $12,000 4 $13,000 5 $14,000 6-15 $15,000 each year a. $144,618 b. $90, 537 c. $127,923 d. $127,197

Find the present values of the following cash flow streams at a 12% discount rate. Round...

Find the present values of the following cash flow streams at a 12% discount rate. Round your answers to the nearest cent. 0 1 2 3 4 5 Stream A $0 $150 $450 $450 $450 $300 Stream B $0 $300 $450 $450 $450 $150 Stream A $ Stream B $ What are the PVs of the streams at a 0% discount rate? Stream A $ Stream B $

Find the present value of the following cash flow stream if the discount rate is 7.17%:...

Find the present value of the following cash flow stream if the discount rate is 7.17%: CF1 = 24, CF2 = 41, CF3 = 51, CF4 = 69. The cash flows are received at the end of each year. Round to the nearest $0.01 (e.g., if your answer is $175.386, record it as 175.39).

Create a Free Cash Flow and Discounted Cash Flow Statement. The tax rate and discount rate...

Create a Free Cash Flow and Discounted Cash Flow Statement. The tax rate and discount rate are not given, so the percentage below is an assumption. If there are better assumptions, then feel free to use that with a description as to why it is better. The EBIT is from the company that is trying to bought; their stand alone basis projected income statement and balance sheet. Show all calculations. Would you say the merger is a good idea? 2015...

Find the present value of the following cash flow stream assuming a discount rate of 8%:...

Find the present value of the following cash flow stream assuming a discount rate of 8%: A payment of $10,000 received at the end of each MONTH over the coming 4 years, followed by a payment of $5000 received at the end of each MONTH over the 6 years after that. a.) $556,975.15 b.) $409,619.13 c.) $285,172.61 d.) $207,297.84 e.) $616,916.97

Calculate the present value of the following cash flows given a discount rate of 12%: Year...

Calculate the present value of the following cash flows given a discount rate of 12%: Year 1 Year 2 Year 3 Year 4 Cash Flows $1,500 $4,500 $8,500 $12,000

Use the following cash flow with a 5% discount rate: Year Cash Flow 0 -$ 80,000...

Use the following cash flow with a 5% discount rate: Year Cash Flow 0 -$ 80,000 1 20,000 2 15,000 3 20,000 4 25,000 5 30,000 What is the NPV? $ 9,154 -$2,567 $14,003 $10,036

What is the present value of the following cash flows at a discount rate of 6%?...

What is the present value of the following cash flows at a discount rate of 6%? Years 1 – 5 $10,000 Years 6 – 10 $12,000 Years 11 – 20 $15,000 A. $109,896 B. $119,157 C. $141,544 D. $129,639 If a professor currently earns $80,000 per year and expects annual salary increases of 3%, approximately how long will the professor have to work before his/her annual salary reaches $500,000 per year? A. 62 years B. 49 years C. 101 years...

1.If the applicable discount rate is 12%, what is the present value of the following stream...

1.If the applicable discount rate is 12%, what is the present value of the following stream of cash flows? Round to the nearest cent. Cash Flow Year 1: $4,000 Cash Flow Year 2: $12,000 Cash Flow Year 3: $12,000 2.Someone says they’ll give you $19,000 in exactly 8 years. If the applicable discount rate is 10%, compounded annually, how much would you be willing to loan them today in exchange? Round to the nearest cent. 3.You’d like to buy a...

What is the discounted payback period using the given discount rate and the cumulative cash flow...

What is the discounted payback period using the given discount rate and the cumulative cash flow in the payback period (must get both correct for full credit) of the investment and annual cash flow given below? Discount Rate Investment Annual Income Cash Flow Useful Life 6% 67,000 12,800 12

Subjects