In: Finance
Compute the present value of a perpetuity that grows at the rate of 10% for the first 10 years and at the rate of 15% from year 11 onwards. The first payment for this perpetuity to be received in one year from now is $1,000 and the required rate of return is 20%.
Year | Cashflows | PVF at 20% | Present value | ||||
1 | 1000 | 0.833333 | 833.3333 | ||||
2 | 1100 | 0.694444 | 763.8889 | ||||
3 | 1210 | 0.578704 | 700.2315 | ||||
4 | 1331 | 0.482253 | 641.8789 | ||||
5 | 1464.1 | 0.401878 | 588.389 | ||||
6 | 1610.51 | 0.334898 | 539.3565 | ||||
7 | 1771.561 | 0.279082 | 494.4102 | ||||
8 | 1948.717 | 0.232568 | 453.2093 | ||||
9 | 2143.589 | 0.193807 | 415.4419 | ||||
10 | 2357.948 | 0.161506 | 380.8217 | ||||
10 | 54232.8 | 0.161506 | 8758.923 | ||||
Present value of Caashflows | 14569.88 | ||||||
Present value of Prepetuity: $ 14569.88 | |||||||
Note: | |||||||
Cash flows from Year-2 to Year-10 is computed with the following formula: | |||||||
Cashflows of Year = Cashflows of Previous yr + 10% | |||||||
Now, Cashflows of Year11= Cashflows of Year-10+15% | |||||||
2357.95+15% = 2711.64 | |||||||
And cashflows for Year-15 - Cashflows of Year-14 = 154002.6 | |||||||
As, from Year-11 onwards, the cashflows generates in perpetuity wth the 15%, | |||||||
therefore, the price of future cashflows at the end of Year-10 is computed as under: | |||||||
Price at the end of Year-10 = 2711.64 / (20-5)% = 54232.8 | |||||||