In: Finance
Yellow Sand Industrial has a weighted-average cost of capital of 8.44 percent and is evaluating two projects: A and B. Project A involves an initial investment of 4,262 dollars and an expected cash flow of 7,799 dollars in 2 years. Project A is considered more risky than an average-risk project at Yellow Sand Industrial, such that the appropriate discount rate for it is 1.58 percentage points different than the discount rate used for an average-risk project at Yellow Sand Industrial. The internal rate of return for project A is 35.27 percent. Project B involves an initial investment of 6,735 dollars and an expected cash flow of 11,315 dollars in 5 years. Project B is considered less risky than an average-risk project at Yellow Sand Industrial, such that the appropriate discount rate for it is 1.74 percentage points different than the discount rate used for an average-risk project at Yellow Sand Industrial. The internal rate of return for project B is 10.93 percent. What is X if X equals the NPV of project A plus the NPV of project B?
Year | 0 | 1 | 2 | 3 | 4 | 5 |
A | -4,262 | - | 7,799 | - | - | - |
Discount rate | 10.02% | |||||
NPV | ₹ 6,443.11 | |||||
B | -6,735 | - | - | - | - | 11,315 |
Discount rate | 6.70% | |||||
NPV | 8,181 | |||||
Total | ₹ 14,624.60 |
Discount Rate for A since its more risk than average would be 8.44%+ 1.58%= 10.02%
Discount Rate for A since its less risk than average would be 8.44%- 1.74%= 6.70%
Based on discount rate NPV A+ NPV B= 14624