In: Finance
Yelp! Company is considering investing in Project G or Project H. The projects generate the following end of year cash flows:
Year 0 | Year 1 | Year 2 | |
Project G | -250 | 246 | 236 |
Project H | -200 | 180 | 100 |
The MARR is 10% per year, compounded annually. Compute the Internal Rate of Return (IRR) of the BEST project. (note: round your answer to two decimal places and do not include spaces or percentage signs. If the answer is 1.53%, write 1.53 as your answer).
Who ever solves this can you show me what the I value is that you solve for at the end. I know that Project G is the best one, but cannot figure out what they mean by trial and error to find the percentage
IRR is that discount rate for which NPV = 0. It has to be found out by trial and error. Under the method, WACC is chosen arbitrarily and | |||||||||
the NPV is ascertained. AS the NPV is positive, the discount rate is increased to 55%. Still it is positive. | |||||||||
Further, NPV is worked out at 59% and then 58%. NPV is +ve for 58% and -ve for 59%. | |||||||||
PROJECT G: | |||||||||
YEAR | CASH FLOW | PVIF at 10% | PV at 10% | PVIF at 55% | PV at 55% | PVIF at 59% | PV at 59% | PVIF at 58% | PV at 58% |
0 | $ -250.00 | 1.00000 | $ -250.00 | 1 | $ -250.00 | 1 | $ (250.00) | 1 | $ (250.00) |
1 | $ 246.00 | 0.90909 | $ 223.64 | 0.64516 | $ 158.71 | 0.62893 | $ 154.72 | 0.63291 | $ 155.70 |
2 | $ 236.00 | 0.82645 | $ 195.04 | 0.41623 | $ 98.23 | 0.39555 | $ 93.35 | 0.40058 | $ 94.54 |
$ 168.68 | $ 6.94 | $ (1.93) | $ 0.23 | ||||||
0 NPV is got between 58% and 59% | |||||||||
By simple interpolation IRR = 58%+1%*0.23/(0.23+1.93) = | 58.11% | ||||||||
G | |||||||||
YEAR | CASH FLOW | PVIF at 10% | PV at 10% | PVIF at 40% | PV at 40% | PVIF at 28% | PV at 28% | PVIF at 29% | PV at 29% |
0 | $ -200 | 1.00000 | $ -200.00 | 1 | $ -200.00 | 1 | $ (200.000) | 1 | $ (200.00) |
1 | $ 180 | 0.90909 | $ 163.64 | 0.71429 | $ 128.57 | 0.78125 | $ 140.625 | 0.77519 | $ 139.53 |
2 | $ 100 | 0.82645 | $ 82.64 | 0.51020 | $ 51.02 | 0.61035 | $ 61.035 | 0.60093 | $ 60.09 |
$ 46.28 | $ -20.41 | $ 1.66 | $ (0.37) | ||||||
Similarly IRR of Project H = 28%+1%*1.66/(1.66+0.37) = | 28.82% | ||||||||
CHOICE: | |||||||||
Project G is the best one as it has the higher IRR among the two projects. |