In: Finance
Harry's Inc. is considering a project that has the following
cash flow and WACC data. What is the project's NPV?
WACC: | 10.75% | |||||
Year |
0 |
1 |
2 |
3 |
4 |
5 |
Cash flows |
−$1,000 |
$310 |
$310 |
$310 |
$310 |
$310 |
Rate = WACC = R = 10.75% |
Present value = Df x Cash flows |
||
Year |
Cash flows |
Discount factor = Df = 1/(1+R)^Year |
PV of cash flows |
0 |
(1,000.00) |
1.000000 |
(1,000.00) |
1 |
310.00 |
0.902935 |
279.91 |
2 |
310.00 |
0.815291 |
252.74 |
3 |
310.00 |
0.736154 |
228.21 |
4 |
310.00 |
0.664699 |
206.06 |
5 |
310.00 |
0.600180 |
186.06 |
Net Present Value = Total of Present Values |
$152.97 |