capital budgeting material
TRANSCRIPT
-
7/31/2019 Capital Budgeting Material
1/64
Should wepursue building of
this
plant?
-
7/31/2019 Capital Budgeting Material
2/64
Capital expenditures involve investments of significant financial resources inprojects to develop or introduce new products or services.
Capital expenditures involve investments of significant financial resources inprojects to develop or introduce new products or services.
Characteristics of capital purchases:Large capital outlays are requiredLong-term impact on earningsLack of liquidity (they cannot be readily disposed of)
Characteristics of capital purchases:Large capital outlays are required
Long-term impact on earningsLack of liquidity (they cannot be readily disposed of)
-
7/31/2019 Capital Budgeting Material
3/64
33
Introduction
Introduction
A basicrequirement for asystematicapproach tocapital budgetingis a well-defined
set of long-rangegoals.
A basicrequirement for asystematic
approach tocapital budgetingis a well-defined
set of long-rangegoals.
An organizationshould have a well-defined business
strategy.
An organizationshould have a well-defined business
strategy.
Procedures shouldbe developed for the
review, evaluation,approval, and post-audit of capitalexpenditure
proposals.
Procedures shouldbe developed for the
review, evaluation,approval, and post-audit of capitalexpenditure
proposals.
-
7/31/2019 Capital Budgeting Material
4/64
Money has time value if it can be invested atMoney has time value if it can be invested atsome positive returnsome positive return
Time value of money
Time value of money
Today
1.0000
Year 5
1.6105
Value of 1.00 today
Value 5 years from today
1.1000 $1.2100 1.3310 1.4641
Year 1 Year 2 Year 3 Year 4
Assume a 10% interest rate
Amounts of money received at different periods of time must beconverted to their value on a common date to be compared, added orsubtracted
-
7/31/2019 Capital Budgeting Material
5/64
Future valueFuture value It is the amount a current sum of money earning a stated rateIt is the amount a current sum of money earning a stated rate
of interest will accumulate to at the end of the future periodof interest will accumulate to at the end of the future period
FV = PV (1 + r)FV = PV (1 + r)nn wherewherer: compound rater: compound rate
Present valuePresent value It is the current worth of a specified amount of money to beIt is the current worth of a specified amount of money to be
received at some future date at some interest rate.received at some future date at some interest rate.
PV = FV / (1 + r)PV = FV / (1 + r)nn where r: discount ratewhere r: discount rate
It is very useful to draw a time line in calculations thatIt is very useful to draw a time line in calculations thatinvolve the time value of moneyinvolve the time value of money
Time value of money
Time value of money
-
7/31/2019 Capital Budgeting Material
6/64
AnnuitiesAnnuities An annuity is a stream of equal cash flows that occur atAn annuity is a stream of equal cash flows that occur at
equal intervals over a given period of timeequal intervals over a given period of time
2 types of annuity2 types of annuity
Ordinary annuity: Cash flows occur at the end of each yearOrdinary annuity: Cash flows occur at the end of each year Formula: PVOA = (a / r) x [1 1/(1 + r)Formula: PVOA = (a / r) x [1 1/(1 + r)nn]]
Refer to annuity tableRefer to annuity table
PVOA = Ordinary Annuity Factor (n, r) x AnnuityPVOA = Ordinary Annuity Factor (n, r) x Annuity
Annuity due: Cash flows occur at the beginning of each periodAnnuity due: Cash flows occur at the beginning of each period
Formula: PVOAD = (a / r) x [1 1/(1 + r)Formula: PVOAD = (a / r) x [1 1/(1 + r)n-1n-1] + a] + a Refer to annuity table.Refer to annuity table.
PVOAD = Ordinary Annuity Factor (n -1, r) x Annuity + AnnuityPVOAD = Ordinary Annuity Factor (n -1, r) x Annuity + Annuity
Time value of money
Time value of money
-
7/31/2019 Capital Budgeting Material
7/64
77
Practice questions on time value of moneyPractice questions on time value of moneyDetermine the answers to each of the following situations:Determine the answers to each of the following situations:
a.a. The future value in 2 years of 1,000 deposited today in aThe future value in 2 years of 1,000 deposited today in asavings account with interest compounded annually at 8%.savings account with interest compounded annually at 8%.
b.b. The present value of 9,000 to be received in five years,The present value of 9,000 to be received in five years,discounted at 12%.discounted at 12%.
c.c. The present value of an annuity of 2,000 per year for fiveThe present value of an annuity of 2,000 per year for fiveyears discounted at 16%.years discounted at 16%.
d.d. A proposed investment of 32,010 is to be retuned in eightA proposed investment of 32,010 is to be retuned in eightequal annual payments. Determine the amount of eachequal annual payments. Determine the amount of each
payment if the interest rate is 10%.payment if the interest rate is 10%.e.e. A proposed investment will provide cash flows of 20,000;A proposed investment will provide cash flows of 20,000;
8,000; and 6,000 at the end of Years 1, 2 and 3 respectively.8,000; and 6,000 at the end of Years 1, 2 and 3 respectively.Using a discount rate of 20%, determine the present value ofUsing a discount rate of 20%, determine the present value ofthese cash flows.these cash flows.
Time value of moneyTime value of money
-
7/31/2019 Capital Budgeting Material
8/64
Analysis of potential additions to fixed assets.Analysis of potential additions to fixed assets. Long-term decisions; involve largeLong-term decisions; involve large
expenditures.expenditures.
Very important to an organizations future.Very important to an organizations future.Capital budgeting is a process that involves theidentification of potentially desirable projects for capitalexpenditures, the subsequent evaluation of capital
expenditure proposals, and the selection of proposals thatmeet certain criteria.
Capital budgeting is a process that involves theidentification of potentially desirable projects for capitalexpenditures, the subsequent evaluation of capital
expenditure proposals, and the selection of proposals thatmeet certain criteria.
-
7/31/2019 Capital Budgeting Material
9/64
1.1. Estimate CFs (inflows & outflows).Estimate CFs (inflows & outflows).
2.2. Assess riskiness of CFs.Assess riskiness of CFs.
3.3. Determine the appropriate cost of capital.Determine the appropriate cost of capital.4.4. Find NPV and/or IRR.Find NPV and/or IRR.
5.5. Accept if NPV > 0 and/or IRR > WACC.Accept if NPV > 0 and/or IRR > WACC.
-
7/31/2019 Capital Budgeting Material
10/64
Relevance analysis is veryimportant in capital
budgeting because onlyrelevant information
should be included.
Relevance analysis is veryimportant in capitalbudgeting because only
relevant information
should be included.
To make a choice
between 2 alternatives,incremental relevanceanalysis often simplifies
the capital budgeting.
To make a choicebetween 2 alternatives,incremental relevance
analysis often simplifiesthe capital budgeting.
-
7/31/2019 Capital Budgeting Material
11/64
Initial Investment costInitial Investment cost
Annual operating cash flows.Annual operating cash flows.
Terminal cash flowTerminal cash flow
-
7/31/2019 Capital Budgeting Material
12/64
Independent projects if the cash flows ofIndependent projects if the cash flows ofone are unaffected by the acceptance ofone are unaffected by the acceptance of
the other.the other. Mutually exclusive projects if the cashMutually exclusive projects if the cash
flows of one can be adversely impacted byflows of one can be adversely impacted bythe acceptance of the other.the acceptance of the other.
-
7/31/2019 Capital Budgeting Material
13/64
Normal cash flow stream Cost (negativeNormal cash flow stream Cost (negativeCF) followed by a series of positive cashCF) followed by a series of positive cash
inflows. One change of signs.inflows. One change of signs. Nonnormal cash flow stream Two orNonnormal cash flow stream Two or
more changes of signs. Most common:more changes of signs. Most common:Cost (negative CF), then string of positiveCost (negative CF), then string of positive
CFs, then cost to close project. NuclearCFs, then cost to close project. Nuclearpower plant, strip mine, etc.power plant, strip mine, etc.
-
7/31/2019 Capital Budgeting Material
14/64
Capital Budgeting ModelsCapital Budgeting Models
There are two main types of CapitalBudgeting Models: Capital budgeting models that consider the
time value of money Net Present Value (NPV) Internal Rate of Return (IRR) Discounted Payback Period
Capital budgeting models that do notconsider the time value of money Payback Period Accounting Rate of Return (ARR)
-
7/31/2019 Capital Budgeting Material
15/64
The number of years required to recoverThe number of years required to recover
a projects cost, or How long does it takea projects cost, or How long does it take
to get our money back?to get our money back? Calculated by adding projects cashCalculated by adding projects cash
inflows to its cost until the cumulativeinflows to its cost until the cumulative
cash flow for the project turns positive.cash flow for the project turns positive.
-
7/31/2019 Capital Budgeting Material
16/64
SITUATION 1: EVEN (SAME) CASHLOWSSITUATION 1: EVEN (SAME) CASHLOWS
PAY BACKPERIODPAY BACKPERIOD= CAPITAL OUTLAY= CAPITAL OUTLAY
CASHFLOWS PER PERIODCASHFLOWS PER PERIOD
SITUATION 2: UNEVEN CASHFLOWSSITUATION 2: UNEVEN CASHFLOWS
PAY BACK PERIOD= A + B/CPAY BACK PERIOD= A + B/C
WhereWhere:: AA is the number of full years immediately before coveringis the number of full years immediately before covering
the capital outlaythe capital outlayBB is the balance remaining to cover the capital outlayis the balance remaining to cover the capital outlay
CC is the total amount that is received in the year when theis the total amount that is received in the year when the
capital outlay is fully coveredcapital outlay is fully covered
-
7/31/2019 Capital Budgeting Material
17/64
PaybackL = 2 + / = 2.375 years
CFt -100 10 60 100
Cumulative -100 -90 0 50
0 1 2 3
=
2.4
30 80
80
-30
Project L
PaybackS = 1 + / = 1.6 years
CFt -100 70 100 20
Cumulative -100 0 20 40
0 1 2 3
=
1.6
30 50
50
-30
Project S
-
7/31/2019 Capital Budgeting Material
18/64
-
7/31/2019 Capital Budgeting Material
19/64
Uses discounted cash flows rather thanUses discounted cash flows rather than
raw CFs.raw CFs.
Disc PaybackL = 2 + / = 2.7 years
CFt -100 10 60 80
Cumulative -100 -90.91 18.79
0 1 2 3
=
2.7
60.11
-41.32
PV of CFt -100 9.09 49.59
41.32 60.11
10%
-
7/31/2019 Capital Budgeting Material
20/64
Net present value is thepresent value of the projects
net cash inflows from
operations...
Net present value is thepresent value of the projects
net cash inflows from
operations...
and disinvestmentless the amount of the
initial investment.
and disinvestmentless the amount of the
initial investment.
-
7/31/2019 Capital Budgeting Material
21/64
Sum of the PVs of all cash inflows andSum of the PVs of all cash inflows andoutflows of a project:outflows of a project:
= +
=
n
0t
t
t
)k1(
CFNPV
PRESENT VALUE INTEREST FACTOR AT r%=1/(1+r)^n
-
7/31/2019 Capital Budgeting Material
22/64
YearYear CFCFtt PVIF@10%PVIF@10% PV of CFPV of CFtt
00 -100-100 11 100100
11 1010 0.9090.909 9.099.0922 6060 0.82640.8264 49.5949.59
33 8080 0.75130.7513 60.1160.11
NPVNPVLL == 18.7918.79
NPVNPVSS = 19.98= 19.98
-
7/31/2019 Capital Budgeting Material
23/64
NPVNPV = PV of inflows Cost= PV of inflows Cost
= Net gain in wealth= Net gain in wealth
If projects are independent, accept if theIf projects are independent, accept if the
project NPV > 0.project NPV > 0.
If projects are mutually exclusive, acceptIf projects are mutually exclusive, acceptprojects with the highest positive NPV,projects with the highest positive NPV,
those that add the most value.those that add the most value. In this example, would accept S if mutuallyIn this example, would accept S if mutually
exclusive (NPVexclusive (NPVss > NPV> NPVLL), and would), and would
accept both if independent.accept both if independent.
-
7/31/2019 Capital Budgeting Material
24/64
1. Also called the time-adjusted rate ofreturn.
2. It is the minimum rate that could be paid forthe money invested in a project withoutlosing money.
3. It is also described as the discount rate thatresults in a projects net present valueequaling zero.
-
7/31/2019 Capital Budgeting Material
25/64
IRR is the discount rate that forces PV ofIRR is the discount rate that forces PV ofinflows to be equal to cost, and the NPV = 0:inflows to be equal to cost, and the NPV = 0:
= +
=n
0tt
t
)IRR1(CF0
-
7/31/2019 Capital Budgeting Material
26/64
InterpolationInterpolation Finding the discount rate that results in a zero npv.Finding the discount rate that results in a zero npv.
IRRIRR = r1 += r1 + npv1npv1 (r2-r1)(r2-r1) (npv1-npv2)(npv1-npv2)
where:where:
r1r1 discount rate that results in a positive NPVdiscount rate that results in a positive NPV
r2r2 discount rate that results in a negative NPVdiscount rate that results in a negative NPV
npv1npv1 positive NPVpositive NPV
npv2npv2 negative NPV.negative NPV.
-
7/31/2019 Capital Budgeting Material
27/64
If IRR > WACC, the projects rate ofIf IRR > WACC, the projects rate of
return is greater than its costs.return is greater than its costs.
There is some return left over toThere is some return left over toboost stockholders returns.boost stockholders returns.
-
7/31/2019 Capital Budgeting Material
28/64
Calculate IRR using the previousCalculate IRR using the previous
exampleexample
-
7/31/2019 Capital Budgeting Material
29/64
If IRR > k, accept project.If IRR > k, accept project. If IRR < k, reject project.If IRR < k, reject project.
If projects are independent, acceptIf projects are independent, acceptboth projects, as both IRR > k = 10%.both projects, as both IRR > k = 10%.
If projects are mutually exclusive,If projects are mutually exclusive,accept S, because IRRaccept S, because IRRss > IRR> IRRLL..
-
7/31/2019 Capital Budgeting Material
30/64
The higher the internalThe higher the internal
rate of return, therate of return, the
more desirable themore desirable theproject.project.
The higher the internalThe higher the internal
rate of return, therate of return, the
more desirable themore desirable theproject.project.
When using the internal rate of returnmethod to rank competing investmentprojects, the preference rule is:
-
7/31/2019 Capital Budgeting Material
31/64
Spreadsheet ApproachSpreadsheet Approach
1. Input
A B
1 Year of cash flow Cash flow2 0 $-94,5543 1 30,0004 2 30,000
5 3 30,0006 4 30,0007 5 42,0008 IRR =IRR(B2:B7,0.08)
Internal Rate of Return (IRR)Internal Rate of Return (IRR)
-
7/31/2019 Capital Budgeting Material
32/64
Internal Rate of Return (IRR)Internal Rate of Return (IRR)
Spreadsheet ApproachSpreadsheet Approach
2. Output
A B
1 Year of cash flow Cash flow2 0 $-94,5543 1 30,0004 2 30,0005 3 30,0006 4 30,0007 5 42,0008 IRR 0.20
-
7/31/2019 Capital Budgeting Material
33/64
The net present value model gives explicitThe net present value model gives explicit
consideration to investment size. The internalconsideration to investment size. The internal
rate of return does not.rate of return does not. The net present value model assumes all netThe net present value model assumes all net
cash inflows are reinvested at the discountcash inflows are reinvested at the discount
rate. The internal rate of return modelrate. The internal rate of return model
assumes all net cash inflows are reinvested atassumes all net cash inflows are reinvested at
the projects internal rate of return.the projects internal rate of return.
The net present value model gives explicitThe net present value model gives explicit
consideration to investment size. The internalconsideration to investment size. The internal
rate of return does not.rate of return does not. The net present value model assumes all netThe net present value model assumes all net
cash inflows are reinvested at the discountcash inflows are reinvested at the discount
rate. The internal rate of return modelrate. The internal rate of return model
assumes all net cash inflows are reinvested atassumes all net cash inflows are reinvested atthe projects internal rate of return.the projects internal rate of return.
-
7/31/2019 Capital Budgeting Material
34/64
Profitability IndexProfitability Index:: The profitability index, or PI, method compares theThe profitability index, or PI, method compares the
present value of future cash inflows with the initialpresent value of future cash inflows with the initialinvestment on a relative basis.investment on a relative basis.
Therefore, the PI is the ratio of the present value ofTherefore, the PI is the ratio of the present value of
cash flows (PVCF) to the initial investment of thecash flows (PVCF) to the initial investment of theproject.project.
== PVPV
Initial InvestmentInitial Investment
-
7/31/2019 Capital Budgeting Material
35/64
Profitability Index cont:Profitability Index cont:
Decision CriterionDecision Criterion In this method, a project with a PIIn this method, a project with a PI
greater than 1 is accepted, but agreater than 1 is accepted, but a
project is rejected when its PI isproject is rejected when its PI isless than 1.less than 1.
-
7/31/2019 Capital Budgeting Material
36/64
Average Rate of ReturnAverage Rate of Return
- Non discounting method:Non discounting method:
- ARR =ARR =Average annual profitsAverage annual profits- Average InvestmentAverage Investment
- Where average investment =Where average investment =
- (Initial outlay+scrap value)/2(Initial outlay+scrap value)/2- & Average annual profits =& Average annual profits =
- sum of annual profits/ no. of years.sum of annual profits/ no. of years.
-
7/31/2019 Capital Budgeting Material
37/64
A graphical representation of project NPVs atA graphical representation of project NPVs atvarious different costs of capital.various different costs of capital.
kk NPVNPVLL NPVNPVSS00 5050 4040
55 3333 2929
1010 1919 2020
1515 77 1212
2020 (4)(4) 55
-
7/31/2019 Capital Budgeting Material
38/64
-10
0
10
20
30
40
50
60
5 10 15 20 23.6
NPV($)
Discount Rate (%)
IRRL = 18.1%
IRRS = 23.6%
Crossover Point = 8.7%
SL
.
.
. ...
..
.
. .
-
7/31/2019 Capital Budgeting Material
39/64
If projects are independent, the twoIf projects are independent, the twomethods always lead to the samemethods always lead to the same
accept/reject decisions.accept/reject decisions. If projects are mutually exclusive If projects are mutually exclusive If k > crossover point, the two methodsIf k > crossover point, the two methods
lead to the same decision and there is nolead to the same decision and there is no
conflict.conflict. If k < crossover point, the two methodsIf k < crossover point, the two methods
lead to different accept/reject decisions.lead to different accept/reject decisions.
-
7/31/2019 Capital Budgeting Material
40/64
Size (scale) differences the smallerSize (scale) differences the smallerproject frees up funds at t = 0 forproject frees up funds at t = 0 for
investment. The higher the opportunityinvestment. The higher the opportunitycost, the more valuable these funds, socost, the more valuable these funds, so
high k favors small projects.high k favors small projects.
Timing differences the project with fasterTiming differences the project with faster
payback provides more CF in early yearspayback provides more CF in early yearsfor reinvestment. If k is high, early CFfor reinvestment. If k is high, early CF
especially good, NPVespecially good, NPVSS > NPV> NPVLL..
-
7/31/2019 Capital Budgeting Material
41/64
A good method of investment appraisal must:A good method of investment appraisal must:
Take time value of money into account.Take time value of money into account.
Use cashflows instead of profitsUse cashflows instead of profits Use all cashflows.Use all cashflows.
Take into account cost of capital of the firm.Take into account cost of capital of the firm.
-
7/31/2019 Capital Budgeting Material
42/64
Suppose you are asked whether or not a newSuppose you are asked whether or not a newconsumer product should be launched. Based onconsumer product should be launched. Based onprojected sales and costs, we expect that the cashprojected sales and costs, we expect that the cashflows over the five year life of the project would be E2flows over the five year life of the project would be E2000 in the first two years, E4 000 in the next two, and000 in the first two years, E4 000 in the next two, andE5 000 in the last year. It will cost E10 000 to beginE5 000 in the last year. It will cost E10 000 to beginproduction. We use a 10% discount rate to evaluateproduction. We use a 10% discount rate to evaluatenew products. Should we take on the new project?new products. Should we take on the new project?
-
7/31/2019 Capital Budgeting Material
43/64
The projected cashflows from a proposed investment are:
PeriodCash flows
1 100
2 200
3 500
This project costs E500.-What is the payback period for this investment?-What is the discounted payback period for this investment,if the discount rate is 10%?
-
7/31/2019 Capital Budgeting Material
44/64
A project has a total upfront cost ofA project has a total upfront cost of
E435.44 The cash flow E100 in the firstE435.44 The cash flow E100 in the first
year, E200 in the second year andyear, E200 in the second year andE300 in the third year. What is the IRR?E300 in the third year. What is the IRR?
If we require 18% return, should weIf we require 18% return, should we
take this investment?take this investment?
-
7/31/2019 Capital Budgeting Material
45/64
The accounting rateof return is theaverage annualincrease in net
income that resultsfrom acceptance of acapital expenditure
proposal divided bythe initial investmentor the averageinvestment in the
project.
The accounting rateof return is theaverage annualincrease in net
income that resultsfrom acceptance of acapital expenditureproposal divided bythe initial investmentor the averageinvestment in the
project.
MobileYogurtShoppe
Mobile Yogurt Shoppepurchased a vehicle andequipment costing$90,554. It has adisposal value of $8,000at the end of 5 years.
-
7/31/2019 Capital Budgeting Material
46/64
Accounting Rate of ReturnAccounting Rate of Return
Annual net cash inflow from operations 30,000Less average annual depreciation:
[90,554 - 8,000]/5) 16,511
Average annual increase in net income 13,489
-
7/31/2019 Capital Budgeting Material
47/64
Accounting Rate of ReturnAccounting Rate of Return
Accounting rateof return on initial
investment
Average annualincrease in net income
Initial investment
=
Accounting rateof return on initial
investment
=13,48994,554 = 0.1427
-
7/31/2019 Capital Budgeting Material
48/64
Accounting Rate of ReturnAccounting Rate of Return
Accounting rateof return on
averageinvestment
Average annualincrease in net income
Average investment
=
Accounting rateof return on
averageinvestment
=13,48953,277 = 0.2532
([94,554 + 12,000])/2
94,544 = initial investment,12,000 = disinvestment
-
7/31/2019 Capital Budgeting Material
49/64
Predicted net cashinflow from operations:
Year 1 50,000 10,000
Year 2 50,000 10,000
Year 3 10,000 50,000Year 4 10,000 50,000
Total 120,000 120,000
Total depreciation -100,000 -100,000
Total net income 20,000 20,000Project life 4 years 4 years
Average annual increase in income$ 5,000$ 5,000
Project A Project B
ARR of Project A:
5,000/100,000 = 0.05
ARR of Project B:
5,000/100,000 = 0.05
-
7/31/2019 Capital Budgeting Material
50/64
Evaluating Capital Budgeting ModelsEvaluating Capital Budgeting Models
Net present value analysis of Project A:
Predicted 12% PresentCash Year(s) Present ValueInflows of Cash Value of Cash
(Outflows) Flows Factor Flows
Initial investment (100,000) 0 1.000 (100,000)Operation 50,000 1-2 1.736 86,800
10,000 3-4 3.170-1.736 14,340
Net present value of all cash flows 1,140
-
7/31/2019 Capital Budgeting Material
51/64
Evaluating Capital Budgeting ModelsEvaluating Capital Budgeting Models
Net present value analysis of Project B:
Predicted 12% PresentCash Year(s) Present ValueInflows of Cash Value of Cash
(Outflows) Flows Factor Flows
Initial investment (100,000) 0 1.000 (100,000)Operation 10,000 1-2 1.736 17,360
50,000 3-4 3.170-1.736 71,700
Net present value of all cash flows (10,940)
-
7/31/2019 Capital Budgeting Material
52/64
Capital budgeting models do not makeCapital budgeting models do not make
investment decisions. They only helpinvestment decisions. They only help
managers separate capital expendituremanagers separate capital expenditureproposal that meet certain criteria fromproposal that meet certain criteria from
those that do notthose that do not
Multiple Investment CriteriaMultiple Investment Criteria Management may use a single capitalManagement may use a single capital
budgeting model or they may use multiplebudgeting model or they may use multiplemodels, including those that have not beenmodels, including those that have not been
discusseddiscussed
-
7/31/2019 Capital Budgeting Material
53/64
5353
For example, to be accepted, a proposal mustFor example, to be accepted, a proposal must
meet the following criteria:meet the following criteria: Proposal must be in line with the organizations long-Proposal must be in line with the organizations long-
range goals and business strategyrange goals and business strategy Maximum payback period of 3 yearsMaximum payback period of 3 years
Have a net positive NPV when discounted at 14Have a net positive NPV when discounted at 14percentpercent
Have an initial investment of less than 500,000Have an initial investment of less than 500,000
If many of the criteria suggest the projectIf many of the criteria suggest the projectshould be taken, the chance is greater that theshould be taken, the chance is greater that the
project is desirableproject is desirable
-
7/31/2019 Capital Budgeting Material
54/64
Proposal A Proposal B Proposal C
Predicted cash flows (in 000):Initial investment (26,900) (55,960) (30,560)Operation:
Year 1 10,000 20,000 20,000Year 2 10,000 20,000 20,000Year 3 10,000 20,000 0Year 4 10,000 20,000 0
Disinvestment 0 0 0
-
7/31/2019 Capital Budgeting Material
55/64
Proposal AProposal A
Predicted cash flows (in 000):Initial investment (26,900)Operation:
Year 1 10,000Year 2 10,000Year 3 10,000Year 4 10,000
Disinvestment 0Net present value (in 000) at 12% 3,470Internal rate of return 18%
-
7/31/2019 Capital Budgeting Material
56/64
Proposal BProposal BPredicted cash flows (in 000):
Initial investment (55,960)Operation:
Year 1 20,000Year 2 20,000Year 3 20,000Year 4 20,000
Disinvestment 0Net present value (in 000) at 12% 4,780Internal rate of return 16%
Ranking Capital Budgeting ProposalsRanking Capital Budgeting Proposals
-
7/31/2019 Capital Budgeting Material
57/64
Proposal CProposal C
Predicted cash flows (in 000):Initial investment (30,560)Operation:
Year 1 20,000Year 2 20,000Year 3 0Year 4 0
Disinvestment 0Net present value (in 000) at 12% $3,240Internal rate of return 20%
Ranking Capital Budgeting ProposalsRanking Capital Budgeting Proposals
-
7/31/2019 Capital Budgeting Material
58/64
Ranking by investment criterion:Net present value 2 1 3Internal rate of return 2 3 1
Prop.Prop.
AAProp.Prop.
BBProp.Prop.
CC
Ranking Capital Budgeting ProposalsRanking Capital Budgeting Proposals
-
7/31/2019 Capital Budgeting Material
59/64
A frequent criticism of NPV, when it isused to rank proposals, is that it fails toadjust for the size of the proposed
investment To overcome this difficulty, managers
may rank projects on the basis of each
projects present value index, which iscomputed as the present value of theprojects subsequent cash flows dividedby the initial investment.
Present Value IndexPresent Value Index
-
7/31/2019 Capital Budgeting Material
60/64
Present valueindex =
Present value of subsequentcash flows
Initial investment
Present valueindex =
30,370,00026,900,000
Present valueindex = 1.129
Proposal AProposal A
-
7/31/2019 Capital Budgeting Material
61/64
Present Value IndexPresent Value Index
Present valueindex =
Present value of subsequentcash flows
Initial investment
Present valueindex = 1.080
Present valueindex =
60,675,00055,960,000
Proposal BProposal B
-
7/31/2019 Capital Budgeting Material
62/64
Present Value IndexPresent Value Index
Present valueindex =
Present value of subsequentcash flows
Initial investment
Present valueindex = 1.110
Present valueindex =
33,800,00030,560,000
Proposal CProposal C
-
7/31/2019 Capital Budgeting Material
63/64
Ranking by investment criterion:Net present value 2 1 3Internal rate of return 2 3 1Present value index 1 3 2
Prop.Prop.
AAProp.Prop.
BBProp.Prop.
CC
Ranking Capital Budgeting ProposalsRanking Capital Budgeting Proposals
-
7/31/2019 Capital Budgeting Material
64/64