In: Finance
Josef Samir is an investor in the Egyptian Exchange (EGX). He invests E£5,000 (Egyptian pound) in a cement company and receives dividends of E£65, 75, 76, and 76 over the next four years. At the end of the four years, he sells the stock for E£8,000. What is the IRR on this investment?
IRR is that discount rate for which NPV = 0. It has to be found out by trial and error. | |||||||
Year | Cash Flow | PVIF at 13% | PV at 13% | PVIF at 14% | PV at 14% | ||
0 | $ -5,000.00 | 1.00000 | $ -5,000.00 | 1.00000 | $ -5,000.00 | ||
1 | $ 65.00 | 0.88496 | $ 57.52 | 0.87719 | $ 57.02 | ||
2 | $ 75.00 | 0.78315 | $ 58.74 | 0.76947 | $ 57.71 | ||
3 | $ 76.00 | 0.69305 | $ 52.67 | 0.67497 | $ 51.30 | ||
4 | $ 8,076.00 | 0.61332 | $ 4,953.16 | 0.59208 | $ 4,781.64 | ||
$ 122.09 | $ -52.33 | ||||||
IRR lies between 13% and 14%. By simple interpolation IRR = 13%+1%*122.09/(122.09+52.33) = | 13.70% |