In: Finance
(Calculating MIRR) OTR Trucking Company runs a fleet of long-haul trucks and has recently expanded into the Midwest, where it has decided to build a maintenance facility. This project will require an initial cash outlay of $ 18.5 million and will generate annual cash inflows of $4.8 million per year for Years 1 through 3. In Year 4, the project will provide a net negative cash flow of $5.5 million due to anticipated expansion of and repairs to the facility. During Years 5 through 10, the project will provide cash inflows of $ 1.8 million per year. a. Calculate the project's NPV and IRR where the discount rate is 11.4 percent. Is the project a worthwhile investment based on these two measures? Why or why not? b. Calculate the project's MIRR. Is the project a worthwhile investment based on this measure? Why or why not?
The net cash flows are
Year | Initial cost | Annual cash flows | Expansion and repairs | Net cash flows |
0 | -18.5 | -18.5 | ||
1 | 4.8 | 4.8 | ||
2 | 4.8 | 4.8 | ||
3 | 4.8 | 4.8 | ||
4 | -5.5 | -5.5 | ||
5 | 1.8 | 1.8 | ||
6 | 1.8 | 1.8 | ||
7 | 1.8 | 1.8 | ||
8 | 1.8 | 1.8 | ||
9 | 1.8 | 1.8 | ||
10 | 1.8 | 1.8 |
Accordingly as per workings, the NPV = -$5.53 million and IRR=1.45%. Since NPV is negative and IRR<Cost of capital, the project is not worthwhile.
MIRR is 8.23% which is less than the cost of capital. So again the project is not worthwhile.
WORKINGS