In: Finance
The following project is under consideration by Riviera Holdings Corp. Riviera's requires a 15% rate of return on projects of this nature.
CF0: -$17,000,000
CF1: +$10,000,000
CF2: +$8,000,000
CF3: +$4,000,000
CF4: +$6,000,000
What is the net present value of the project?
What is the profitability index of the project?
Ans net present value of the project: $ 3805385.92
profitability index of the project: $ 1.22
Year | Project Cash Flows (i) | DF@ 15% | DF@ 15% (ii) | PV of Project ( (i) * (ii) ) |
1 | 10000000 | 1/((1+15%)^1) | 0.869565 | 86,95,652.17 |
2 | 8000000 | 1/((1+15%)^2) | 0.756144 | 60,49,149.34 |
3 | 4000000 | 1/((1+15%)^3) | 0.657516 | 26,30,064.93 |
4 | 6000000 | 1/((1+15%)^4) | 0.571753 | 34,30,519.47 |
PV | 2,08,05,385.92 | |||
NPV = | Present value of cash inflows - cash outflows | |||
20805385.92 -17000000 | ||||
3805385.92 | ||||
Total of PV of Cash Inflows | 20805385.92 | |||
Cash Outflows | 17000000 | |||
Profitability Index = | 1.22 | |||
Present value of cash Inflow / Initial Investment (Cash Outflows) | (20805385.92 /17000000) |