Question

In: Finance

You just finished analyzing a capital investment that will produce equal annual cash flows of $25...

You just finished analyzing a capital investment that will produce equal annual cash flows of $25 million of over its 5-year life. The resulting NPV is $8 million and the IRR is 15.13%. You assumed a $30 million salvage value, $20 million above its adjusted tax basis, and a 35% marginal tax rate. What discount rate did you use to value this investment?

please show the answer step by step and do not use excel

Solutions

Expert Solution

SOLUTION:-

The discounting rate used in this investment is 12.091%

EXPLANATION:-

Step 1 calculation of initial investment

Using IRR and Annual cash-flows, salvage values, tax rate we can find the Initial Investment. IRR is the Rate at which the Present value of the Cash inflows will be equal to Initial Investment.
Computation of the present value of cashflow at IRR at 15.13% is as follows:-

Year cash Flow($ in millions) PV at 15.13% Present Value
1 25 .8686 21.7146
2 25 .7544 18.8609
3 25 .6553 16.3823
4 25 .5692 14.2294
5 25 .4944 12.3594
6 23 .4944 11.3707
Total 94.9171

After tax salvage value in year 5 = 10M + (20M * 1- tax rate)

=10M + 13M

= 23M

Hence the initial Investment is $94.92 Million approx.

Step 2 calculation of discount rate

Using initial investment, NPV and cash flows we can calculate the discount rate

NPV = Total cash discounted flow - Initial Investment

total discounted cashflow = initial investment + NPV

= $94.92M + $8M

=$102.92M

Lets assume discount rate = D

by substituting values in the discount cash flow formula we get,

By solving the above equation D = 12.09%

Discount rate used = 12.09%

jeff jeffy answered 1 year ago
Next > < Previous

Related Solutions

You just finished analyzing a capital investment that will produce equal annual cash flows of $25...
You just finished analyzing a capital investment that will produce equal annual cash flows of $25 million of over its 5-year life. The resulting NPV is $4 million and the profitability index is 1.05. You assumed a $30 million salvage value, $20 million above its adjusted tax basis, and a 35% marginal tax rate. What discount rate did you use to value this investment? please show steps, no excel.
You just finished a capital budgeting investment analysis on a ​$209 million project. The​ project's life...
You just finished a capital budgeting investment analysis on a ​$209 million project. The​ project's life is 10 years and it will generate equal annual​ after-tax cash operating cash flows of ​$37.61 million. You assumed a ​$68 million salvage​ value, but the​ project's adjusted tax basis at termination will be ​$93 million. The project would have no effect on net working capital. With a 27​% marginal tax​ rate, the resulting NPV is ​$80.93 million. What cost of capital did you...
You just finished a capital budgeting investment analysis on a ​$156 million project. The​ project's life...
You just finished a capital budgeting investment analysis on a ​$156 million project. The​ project's life is 10 years and it will generate equal annual​ after-tax cash operating cash flows of ​$25 million. You assumed a ​$47 million salvage​ value, but the​ project's adjusted tax basis at termination will be ​$55 million. The project would have no effect on net working capital. With a 24​% marginal tax​ rate, the resulting NPV is ​$negative 17.853 million. What cost of capital did...
You are evaluating a project (initial investment is $41,000) that is expected to produce cash flows...
You are evaluating a project (initial investment is $41,000) that is expected to produce cash flows of $5,000 each year for the next ten years and $7,000 each year for the following ten years. The IRR of this project is 12%. The firm’s WACC is 8%. What is the project’s NPV?
An investment is expected to produce the following annual year-end cash flows: year 1: $5,000 year...
An investment is expected to produce the following annual year-end cash flows: year 1: $5,000 year 4: $5,000 year 2: $1,000 year 5: $6,000 year 3: $0 year 6: $863.65 The investment will cost $13,000 today. I got that IRR is 10% Prove your answer for IRR by showing how much of each year’s cash flow is recovery of the $13,000 investment and how much of the cash flow is return on investment. (Hint: See Exhibit 3–13 and Concept Box...
An investment is expected to produce cash flows of $1,000 at the end of each of...
An investment is expected to produce cash flows of $1,000 at the end of each of the next 6 years, then an additional lump sum payment of $1,500 at the end of Year 6. What is the maximum price you are willing to pay for this investment now if your expected rate of return is 4%? Select one: a. $5,324.89 b. $5,974.77 c. $5,568.13 d. $6,427.61 e. $4,854.13
An investment is expected to generate annual cash flows forever. The first annual cash flow is...
An investment is expected to generate annual cash flows forever. The first annual cash flow is expected in 1 year and all subsequent annual cash flows are expected to grow at a constant rate annually. We know that the cash flow expected in 3 years from today is expected to be $9,000 and the cash flow expected in 7 years from today is expected to be $10,000. What is the cash flow expected to be in 5 years from today?
An investment is expected to generate annual cash flows forever. The first annual cash flow is...
An investment is expected to generate annual cash flows forever. The first annual cash flow is expected in 1 year and all subsequent annual cash flows are expected to grow at a constant rate annually. We know that the cash flow expected in 2 year(s) from today is expected to be 1,860 dollars and the cash flow expected in 8 years from today is expected to be 3,140 dollars. What is the cash flow expected to be in 5 years...
Suppose you are considering an investment that will generate equal annual cash flow of $200,000 over...
Suppose you are considering an investment that will generate equal annual cash flow of $200,000 over its 10-year life, resulting in an IRR of 14% and a Profitability index of 1.05. What is this investment's NVP?
You are analyzing two proposed capital investments with the following cash flows: Year Project X Project...
You are analyzing two proposed capital investments with the following cash flows: Year Project X Project Y 0 - $20,000 - $20,000 1 13,730 6,470 2 6,060 6,470 3 6,460 6,470 4 2,120 6,470 The cost of capital for both projects is 10 percent. Calculate the profitability index (PI) for each project. (Do not round discount factors. Round intermediate calculations to 2 decimal places, e.g. 15.25 and final answer to 4 decimal places, e.g. 1.2527.) The PI for project X...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT