a)
To determine:
NPV of the project.
Introduction:
The difference between the
a)
Explanation of Solution
Given information:
The initial investment for the project is $67,800,000 and it generates an annual
Explanation:
The given information helps us to conclude that the project has a positive NPV and a very high IRR with initial outflow and subsequent cash inflows. Thus, the project should have a cost of capital less than the IRR value.
b)
To determine:
Cost of capital of the firm.
Introduction:
The difference between the present value of cash inflows and the present value of cash outflows over a period of time is known as the Net Present value. Cost of capital is the cost of long term financing of the firm.
b)
Explanation of Solution
Given information:
The initial investment for the project is $67,800,000 and it generates an annual cash inflow of $30,450,000 for 5 years. The project NPV is $44,200,000 and the IRR is 34.8%.
Explanation:
When the initial investment I0 ,annual cash flow (AC), rate of interest r, and the time period n is given NPV can be calculated using the equation (1) ,
By trial and error method let us assume the cost of capital to be 0.11.
When substituting 11%, NPV is $44,740,064. Since the calculated NPV is greater than the given NPV, increase the interest rate 11.19%.
When the interest rate is 11.19%, the NPV is nearly equal to the given NPV $44,200,000. Thus, cost of capital of the firm is 11.19% (approx..).
c)
To determine:
The payback period of the firm.
Introduction:
Every investment requires a time period to pay back the cost of investment. The time period taken to recover the cost of an investment is known as the payback period.
c)
Explanation of Solution
Given information:
The initial investment for the project is $67,800,000 and it generates an annual cash inflow of $30,450,000 for 5 years. The project NPV is $44,200,000 and the IRR is 34.8%.
Explanation:
Payback period for project can be calculated as follows:
The payback period for project is 2 years and 3 months.
Want to see more full solutions like this?
Chapter 10 Solutions
EBK PEARSON ETEXT PRINCIPLES OF MANAGER
- You are given the following financial information related to a capital investment project. What is the project's Year 1 Net Cash Flow? Sales revenues Depreciation Other operating costs Interest Exp Tax rate WACC Select one: a. $8,580 b. $8,900 c. $9,350 d. $9,463 e. $9,832 $22,250 $8,000 $12,000 $800 40.0% 12.0%arrow_forwardThe following table presents information on a potential project currently being evaluated by XYZ. Which assertion about statement 1 and statement 2 is true? Cost of capital Expected cash flows (number of years from today) 0 1 2 3 4 -$82,000.00 $38,000.00 $20,000.00 $31,000.00 $7,000.00 12.13% Statement 1: XYZ would accept the project based on the project's net present value and the NPV rule. Statement 2: XYZ would accept the project based on the project's payback period and the payback rule if the payback threshold is 3.75 years Statement 1 is true and statement 2 is true Statement 1 is true and statement 2 is false Statement 1 is false and statement 2 is true Statement 1 is false and statement 2 is falsearrow_forwardDock Company is considering a capital investment in machinery: E (Click the icon to view the data.) 8. Calculate the payback. 9. Calculate the ARR. Round the percentage to two decimal places. 10. Based on your answers to the above questions, should Dock invest in the machinery? 8. Calculate the payback. Payback years - X Data Table Initial investment $ 1,500,000 Residual value 350,000 Expected annual net cash inflows 500,000 Expected useful life 4 years Required rate of return 9% Print Donearrow_forward
- : According to the data given in the table below and to the annual equivalent expenditure method, which project should be preferred? Cash flows Project A Project B Project C Investment Amount (TL) 1500000 3475000 5900000 Operating expense (TL / year) Salvage Value (TL) Economic life of the project (years) Discount rate (%) 750000 500000 300000 250000 150000 100000 20 18 15 20 18 15arrow_forwardVoyageur has two mutually exclusive projects under consideration. The required investment for each is $15,000. The required return on each is 6%. The cash flows are as follows Year 1 2 3 4 IRR PROJECT A $2,000 4,000 7,000 10,000 15.2% PROJECT B $8,000 6,000 4,000 2,000 16.1% a) By considering the cash flows produced by the two investments; which project do you select by using the NPV criterion? Which would be selected by using IRR? b) Why do NPV and IRR select different projects? c) Which project do you select and whyarrow_forwardYou are given the following data for a project that is to be evaluated using the APV method. Year EBIT CAPEX 0 O $201.765 O $193,822 O $185,617 O $222,872 O $213,918 1 $127.000 $60,000 2 Depreciation Increase in NWC Year-end net debt $80,000 Cost of net debt = 8% Unlevered cost of capital = 11.8% Corporate tax rate = 30% Calculate the total value of the project at t = 0. using the APV method. $72,000 $50,000 $100,000 $133,000 $40,000 $80,000 $60,000 $140,000 3 $138.500 $10,000 $84,000 $30,000 $140,000arrow_forward
- A mining company is deciding whether to open a strip mine with an initial outlay at t = 0 of $1.5 million. Cash inflows of $13.5 million would occur at the end of Year 1. The land must be returned to its natural state so there is a cash outflow of $11.5 million, payable at the end of Year 2. a. Select the project's NPV profile. NPV (Millions of Dollars) (Millions of Dollars (Milions of Dollars) །།། 2.5 1.5 100 WACC (%) 300 400 500 WACC (%) WACC (%) NPV (Millions of Dollars) D 2.5 1.5 0.5 0.5 100 200 300 400 500 WACC (%) The correct sketch is -Select- b. Should the project be accepted if WACC = 10%? -Select- Should the project be accepted if WACC = 20%? -Select- c. What is the project's MIRR at WACC = 10%? Do not round intermediate calculations. Round your answer to two decimal places. % What is the project's MIRR at WACC = 20%? Do not round intermediate calculations. Round your answer to two decimal places. % Does MIRR lead to the same accept/reject decision for this project as the NPV…arrow_forwardHarris Corporation has provided the following data concerning an investment project that it is considering: Initial investment Annual cash flow Salvage value at the end of the project Expected life of the project Discount rate $ 160,000 $ 54,000 $ 11,000 O $67,000 O $160,516 O $516 O $(5,776) 4 15 per year years % Use Exhibit 7B-1 and Exhibit 7B-2, to determine the appropriate discount factor(s) using the tables provided. The net present value of the project is closest to:arrow_forwardCoffer Company is analyzing two potential investments. Cost of machine Project X $ 97,090 Net cash flow: Year 1 Year 2 Year 3 Year 4 Project Y $ 72,000 36,500 3,700 36,500 33,500 36,500 33,500 0 13,000 If the company is using the payback period method, and it requires a payback period of three years or less, which project(s) should be selected? Multiple Choice ○ Project Y. ○ Project X. Both X and Y are acceptable projects. Neither X nor Y is an acceptable project. Project Y because it has a lower Initial Investment.arrow_forward
- Pitt Company is considering two alternative Investments. The company requires a 12% return from its Investments. Neither option has a salvage value. Project X Project Y $243,046 $175,883 Initial Investment Net cash flows anticipated: Year 1 Year 2 Year 3 Year 4 Year 5 82,000 60,000 91,000 82,000 75,000 A. Compute the IRR for both projects using the IRR spreadsheet function. Project X Project Y B. Which project should be recommended. Project X ✓ % % 35,000 54,000 73,000 69,000 26,000arrow_forwardConsider a project with initial investment of Birr 25,000 generating the following cash flows over 4 years. Year Project cash flow (Birr) 0 (25,000) 1 5,000 2 7,000 3 13,000 4 16,000 ii.1 Based on the above details compute the following: Internal Rate of Investment (IRR) Profitability Index (PI) ii.2 Do you accept this project for investment? Give reason for your answer.arrow_forwardContinental Railroad Company is evaluating three capital investment proposals by using the net present value method. Relevant data related to the proposals are summarized as follows: Line Item Description Maintenance Equipment Ramp Facilities Computer Network Amount to be invested $551,372 $327,621 $172,660 Annual net cash flows: Year 1 277,000 186,000 125,000 Year 2 258,000 167,000 86,000 Year 3 235,000 149,000 63,000 Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 0.890 0.826 0.797 0.756 0.694 3 0.840 0.751 0.712 0.658 0.579 4 0.792 0.683 0.636 0.572 0.482 5 0.747 0.621 0.567 0.497 0.402 6 0.705 0.564 0.507 0.432 0.335 7 0.665 0.513 0.452 0.376 0.279 8 0.627 0.467 0.404 0.327 0.233 9 0.592 0.424 0.361 0.284 0.194 10 0.558 0.386 0.322 0.247 0.162 Required: 1. Assuming that the desired rate of return is 20%, prepare a net present value analysis for each proposal. Use the present value of $1 table above. If required,…arrow_forward
- EBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENTManagerial AccountingAccountingISBN:9781337912020Author:Carl Warren, Ph.d. Cma William B. TaylerPublisher:South-Western College Pub