Академический Документы
Профессиональный Документы
Культура Документы
Estimating NPV:
Revenues
Expenses
$2,000
1,300
Revenues
Expenses
$2,200
2,700
Cash flow
$700
Cash flow
(500)
Revenues
Expenses
$1,100.00
1
$500 x
1.10
+454.54
$700 x
+578.51
1
1.10 2
- $500 x
-375.66
1
1.10 3
+819.62
$1,200 x
1
1.10 4
+$377.02
= NPV
$2,600
1,400
set by management
Ranking Criteria:
set by management
Advantages:
Easy to understand
Biased toward liquidity
By the time you have discounted the cash flows, you might
as well calculate the NPV.
Cash flow
$ 200
400
700
300
PV of Cash flow
$ 182
331
526
205
Accumulated discounted CF
$ 182
513
1,039
1,244
IRR, An Example
$110
NPV $100
1R
IRR, An Example
How to solve for the IRR? Use a trial-and-error method
(interpolation)
$110
$1.85 $100
1.08
$110
$1.79 $100
1.12
$110
0 $100
1.10
Ranking Criteria:
Reinvestment assumption:
$
5
0
$
1
0
$
1
5
0
N
P
V
0(1IR)(IR)2(IR)3
The Internal Rate of Return: Example
0
-$200
$150
NPV
$100.00
$71.04
$47.32
$27.79
$11.65
($1.74)
($12.88)
($22.17)
($29.93)
($36.43)
($41.86)
IRR = 19.44%
- $132/1.14 - $115.79
- $132/1.14 - $115.79
The adjusted cash flow at Date 1 is $114.21 (=$230
115.79) .
We produced the following cash flows for this project:
($100, $114.21 )
($100, $114.21 )
Note that now we have only one change in sign.
The IRR of these two cash flows is 14.21%, which is
larger than the discount rate: 14%.
Project A
0
Project B
$10,000
$1,000
$12,000
0
$1,000
2
$10,00
0 in this case depends on the discount
The preferred project
rate, not the IRR.
12.94% = IRRB
16.04% = IRRA
$3,000.00
NPV
$2,000.00
10.55% = IRR
$1,000.00
$0.00
($1,000.00) 0%
5%
10%
($2,000.00)
($3,000.00)
Discount rate
15%
20%
A-B
B-A
tPIalPV
T
o
oInifalFutvreC
antshFlow
s
Accept if PI > 1
Ranking Criteria:
Disadvantages:
Advantages:
Project A
-$200
$200
$800
-$800
Project B
-$150
$50
$100
$150
CF0
PV0 of CF1-3
NPV =
IRR =
PI =
Project A
Project B
-$200.00
-$150.00
$241.92
$240.80
$41.92
$90.80
0%, 100%
36.19%
1.2096
1.6053
CF
-200
200
800
-800
Project A
Cum. CF
-200
0
800
0
CF
-150
50
100
150
Project B
Cum. CF
-150
-100
0
150
NPV for A
NPV for B
-10%
-87.52
234.77
0%
0.00
150.00
20%
59.26
47.92
40%
59.48
-8.60
60%
42.19
-43.07
80%
20.85
-65.64
100%
0.00
-81.25
120%
-18.93
-92.52
NPV
NPV Profiles
$400
$300
IRR 1(A)
IRR (B)
IRR 2(A)
$200
$100
$0
-15%
0%
15%
30%
45%
70%
($100)
($200)
Cross-over Rate
Discount rates
Project A
Project B
Payback period
Internal rate of return
Profitability index
When it is all said and done, they are not the NPV rule; for