In: Finance
You are given the following information:
Project A | Project B | |
Investment | $125,000 | $100,000 |
CF-1 | $12,500 | $15,000 |
CF-2 | $15,000 | $25,000 |
CF-3 | $25,000 | $20,000 |
CF-4 | $40,000 | $10,000 |
CF-5 | $60,000 | $15,000 |
CF-6 | $70,000 | $35,000 |
Required rate of return | 10% | 10% |
Compute the following:
a) MIRR for Project A
b) MIRR for Project B
c) Profitability Index for Project A
d) Profitability Index for Project B
FV of Cash flows:
Project A: $ 125,000 has increased to $ 259,767.88
$ 259,767.88 = $ 125,000 (1+MIRR)6
(1+MIRR)6 = $ 259,767.88 / $ 125,000
= 2.0781
1+MIRR = 2.07811/6
= 1.1297
MIRR = 0.1297 i.e 12.97%
Project A: $ 100,000 has increased to $ 150,980.15
$ 150,980.15 = $ 100,000 (1+MIRR)6
(1+MIRR)6 = $ 150,980.15 / $ 100,000
= 1.5098
1+MIRR = 2.07811/6
= 1.0711
MIRR = 0.0711 i.e 07.11%
Profitability Index = PV of Cash Inflows / PV of Cash Outflows