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  |