Академический Документы
Профессиональный Документы
Культура Документы
methods
Learning Objectives:
1)
2)
3)
4)
5)
6)
7)
8)
corporate bonds
(b) equity
govt. bonds
ordinary shares /
common stock
Exhibit 2.1
Figure shows that higher risk investments give higher return and investors expect
higher returns from projects that have higher risk
Firms should only invest in capital projects that yield higher returns than the
OC of investment, i.e. returns that are higher than the COC.
Exhibit 2.2
0
100 000
0.10 100 000
10 000
1
110 000
0.10 110 000
11 000
2
121 000
0.10 121 000
12 100
3
133 100
0.10 133 100
13 310
4
146 410
- All these year end values are equal to 100,000 at year 0 (equal at one point in
time), i.e. 1 today is to 1 tomorrow
time value of money
- All future year end values can be discounted to find its present
value cash flow
E.g.1: Referring to the example below, all projects (A,B, C, D) have the same
NPV i.e. NPV = PV of cash flows Initial cost
= 100,000 - 100,000 = 0
Hence, no concern whether accept projects or to invest in equivalent risk investment in securities
as both have same returns. Assumption is COC is 10% (returns of equivalent risk investment).
Project investment
outlay
End of year
cash flows
Year 1
Year 2
Year 3
Year 4
Present value =
100 000
100 000
100 000
100 000
110 000
0
0
0
110 000
1.10
=100 000
0
121 000
0
0
121 000
(1.10)2
=100 000
0
0
133 100
0
133 100
(1.10)3
=100 000
0
0
0
146 410
146 410
(1.10)4
=100 000
NPV
E.g. 2: Bothnia Company is evaluating 2 projects with an expected life of
3 years and investment outlay of 1,000,000. These are the following
net cash inflows:Project A ()
Project B ()
__________________________________________
Year
1
300,000
600,000
2
1,000,000
600,000
3
400,000
600,000
COC is 10%.
Answer:
Using formula:
1. NPV = [FV1 / (1+K) 1 + FV2/ (1+K)2 + FV3/ (1+K)3 +.... FVn/ (1+K)n ] - I0
NPV = [300,000 / (1.10)1 + 1,000,000 / (1.10)2 + 400,000 / (1.10)3]
1,000,000
= 399,700
2. Or use the discount tables:(look for yr. & discount rate)
Year
Net cash inflow()
Disc. Factor
PV (000)
1
300,000
0.909
272,700
2
1,000,000
0.826
826,000
3
400,000
0.751
300,400
1 399,100
Less investment cost
1 000,000
NPV
399,100
Since NPV is positive, accept the project. Accepting this project means present
consumption of the shareholders who have invested in this company is increased
i.e.
Initial investment needed is 1mil, but the value of all future generated cash inflows now is
1.399mil, this means shareholders have extra 0.399mil to spend now max. sh/h wealth.
NPV
Annuities
If future net cash inflows are identical
Annuity
investment / asset that pays a fixed sum each period for a
specific no. of periods
NPV
E.g. Referring to example 2, Project B generates 600,000 for 3 years at 10%. Using the annuity table:
Annual future net
Discount factor
PV ()
cash inflows ()
___________________________________________________
600,000 2.487 1,492,200
(-) Initial Investment
(1,000,000)
NPV
492,200
Using formula:
PV = A / r [1 1/(1+r) n] PV = 600,000 / 0.10 [1 1/(1.10)3
= 1,492,200
annuity NPV = PV Initial cost
discount rate
= 1,492,200 - 1,000,000
= 492,200 Positive : Accept
IRR
IRR is also termed discounted rate of return / max.
required rate of return / max. cost of capital
it is used to finance a project at a point where it still does
not cause harm to shareholders (the last point of safety),
i.e. since IRR makes NPV=0, this is the last point of safety
(breaking even on the investment)
use PV table and / or interpolation to find IRR of an
investment project
IRR
Using PV table:
Look for the discount factors that make the PV of future cash flow
equal or close to the initial outlay
i.e. making NPV=0
Note: Lower discount rate higher discount factor
higher PV of cash flows
higher NPV
Higher discount rate
lower discount factor
lower PV of cash flows lower NPV
IRR
Referring to E.g. 2 in NPV:
Apply 25% discount rate
Year
Net cash flow ()
1
300,000
2
1,000,000
3
400,000
IRR
Referring to E.g. 2 in NPV:
Apply 35% discount rate
Year
Net cash flow ()
1
300,000
2
1,000,000
3
400,000
Discount factor
0.741
0.549
0.406
PV of cash flows
222,300
549,000
162,400
933,700
(1,000,000)
(66,300)
IRR
Referring to E.g. 2 in NPV:
Hence, IRR must be between 25% and 35% to make NPV=0.
Apply 30% discount rate
Year
Net cash flow ()
Discount factor PV of cash flows
1
300,000
0.769
230,700
2
1,000,000
0.592
592,000
3
400,000
0.455
182,000
1,004,700
(-) Initial Outlay
(1,000,000)
NPV
4,700
NPV close to 0, hence IRR is close 30%
IRR
Using Interpolation:
IRR = LT % + [((NPV LT) / LT NPV HT NPV) x (HT % - LT %)]
Referring to E.g. 2 from NPV:
IRR = 25% + [(84,800 / 84,800 (66,300)) x (35% - 25%)]
= 30.61%
Note: LT = Low Trial; HT = High Trial
IRR
Rule:
IRR
However, total returns works out to be 14,000 only for first option, i.e,
:50% of 10,000 = 5,000
:surplus of 90,000 uninvested must be utilised / invested at COC of 10% (assuming
no other suitable investment), i.e. 10% of 90,000 = 9,000
: hence total returns from 100,000 is 5,000 + 9,000 = 14,000
However, for the second option, 25% of 100,000 = 25,000 returns (better option)
hence, IRR gives a misleading decision sometimes. NPV gives a more accurate
measure of decisions.
E.g.: When IRR is 5% and 50%, NPV is 0 at 2 points (when IRR is 5% and 50%);
COC is 10%. If only the first IRR (5%) is calculated and hence used to compare
with a COC of 10%, the project may be rejected as the IRR (5%) is smaller than the
COC (10%).
This decision is a wrong decision this project has another IRR (50%), which is
bigger than the COC of 10%. Hence, since here the IRR is larger than the COC, the
project should be rightly accepted
this makes IRR inaccurate as a basis for evaluating capital projects. Hence
NPV is more accurate!
Project A
22
1 530
Project B
18
1 728
Here, co. may incorrectly choose Project A as it gives a higher return. However, its
NPV is lower than Project B (lesser immediate consumption for sh/h). Hence NPV
is more accurate / superior than IRR as a basis for evaluation.
E.g.1: if investment requires 60,000 as an initial outlay to produce annual cash flows
of 20,000 per year for 5 years,
Payback period = 60,000 / 20,000 = 3 years
Payback
2) For cash flows that are not constant
Payback = Add up total cash inflows until equal to initial outlay
E.g.2:
Payback
Benefits of Payback
1) Good for co.s with liquidity problems. Co.s want to know how fast it will take
to recoup cost
2) Good for risky investments (where product changes fast and cash flows are
uncertain)
payback shows how fast co. can recoup cost and start earning income
longer paybacks are exposed to more risk where as shorter paybacks are exposed
to lesser risk
3) Good as initial screening tool
payback method is best used as an initial
screening tool
pick investments with shorter payback and later test
investments with IRR / NPV for thorough investigation. Referring to E.g. 2 for
payback, it demonstrates that the payback method alone is not accurate, it needs
to be tested thoroughly with NPV / IRR.
Payback
Limitations of Payback Method
1) Does not take into account cash flows earned after payback period (which is
inaccurate as the investments profitability depends on all cash flows)
2) Does not take in account time value of money
future cash flows cannot be compared validly to initial outlay as their values are at
different points in time.
future cash flows need to be discounted to PVs first before calculating payback, i.e.
discounted / adjusted payback period
BUT even with this, payback still ignores cash flows after payback
ARR is different from other methods of investment appraisal as it uses profits instead of cash
flows
profits are not equal to cash flows, i.e. profits = revenue expenses (matching / accruals
concept)
* Depends on depreciation method used
E.g. 1: ARR
Project X
Book value
Cash flow
Depreciation
Profit
Years
0
1
2
3
000 s 000 s 000 s 000 s
24
16
8
0
12
11
10
(8)
(8)
(8)
4
3
2
E.g. 1: ARR
Project Y
Book value
Cash flow
Depreciation
Profit
Years
0
1
2
3
000 s 000 s 000 s 000 s
24
16
8
0
10
11
12
(8)
(8)
(8)
2
3
4
ARR
AROR for both projects are the same although project Ys cash flows occur
later (i.e. payback for Project X is faster than Project Y)
Project X payback = 2 + (1 / 10) = 2.1 years
Project Y payback = 2 + (3 / 12) = 2.25 years
ARR and payback used as initial screening, hence need to test with NPV for final decision
Benefits of ARR
- more superior to payback
Limitations of ARR
- ignores time value of money
referring to Project X & Y, Project X payback is faster than Project Y, but ARR is
the same for both projects. Hence, shorter payback projects may have same ARR as
longer payback projects
8
The effect of performance measurement
There is a danger that managers will be motivated to choose the investment that maximizes their
performance measure rather than maximizing NPV.
ARR
Independent
A-50% B-35%
COC-10%
C-15% D-5%