npv n other invest cri lec 4
TRANSCRIPT
![Page 1: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/1.jpg)
Corporate finance: lecture 4
NPV & Investment criteria
By Muhammad Shafiq.forshaf@gmail com
:// . . /http www slideshare net forshaf
![Page 2: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/2.jpg)
Sequence• Introduction• Basic terms review• Capital budgeting introduction• Capital budgeting technique • Sensitivity analysis• Scenario analysis
![Page 3: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/3.jpg)
•Lets Begin
![Page 4: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/4.jpg)
A review of Basics:Present Value, Net Present value and future value• Present value (PV) is the current worth of a future sum of money or
stream of cash flows given a specified rate of return. In other words, present value, also known as present discounted value, is the value of an expected income stream determined as of the date of valuation
• Difference between a project’s value and its cost is its NPV• Future value is the value of an asset at a specific date. It measures
the nominal future sum of money that a given sum of money is "worth" at a specified time in the future assuming a certain interest rate, or more generally, rate of return; it is the present value multiplied by the accumulation function.
![Page 5: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/5.jpg)
Few formulas
Discount factor; 1/(1+r)t
PV= C1/1+r + C2/(1+r)2 . . . + Ct/(1+r)t
Present value = DF2* C2
NPV = Investment + PV
![Page 6: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/6.jpg)
A review of Basic: Example• a CEO of corporation is looking to invest Rs. 1 million in project X• He asks from you (FINANCIAL MANAGER) whether to invest or not, and if
yes then what should be the grounds Your answer may be:
first: forecast the cash flows may be generated by the projectSecond: determine the appropriate opportunity cost of Capital.
That should reflect both; time value of money and Risk factorThird: use the opportunity cost of capital to discount the project's future
cash flowsFourth: calculate NPV by subtracting the 1 million investment from
present value: (Both formulas are given below)PV= C1/1+r + C2/(1+r)2 . . . + Cn/(1+r)t NPV= C0 +C1/1+r + C2/(1+r)2 . . . + Cn/(1+r)t
Note: Invest in Project if its NPV is greater or equal to zero
![Page 7: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/7.jpg)
Net Present Value• Example: building costs 700,000 it can be sold for Rs. 800,000. if the discount rate
is 10%, calculate: Present Value Net Present Value
PV= C1/1+r + C2/(1+r)2 . . . + Cn/(1+r)n
=800,000/(1+.10) PV= RS. 727273
NPV= C0 +C1/1+r + C2/(1+r)2 . . . + Cn/(1+r)n
= 700,000 -727273NPV= /RS. +27273
![Page 8: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/8.jpg)
NPV Strengths and Weaknesses
Strengths:• Cash flows
assumed to be reinvested at the
hurdle rate.• Accounts for TVM.• Considers all
cash flows.
Weaknesses:• May not include
managerial options
embedded in the project. See Chapter 14.
![Page 9: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/9.jpg)
Net Present Value Profile
Discount Rate)%( 0 3 6 9 12 15
IRRNPV@13%
Sum of CF’s Plot NPV for eachdiscount rate.
Three of these points are easy now
!N
et P
rese
nt V
alue
$000s15
10
5
0-4
![Page 10: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/10.jpg)
A review of Basic: Example … continue• CEO asks, why Greater NPV is so important?You answer:NPV is important as if the firm does not earn equal or more than what the shareholders expect than they might sell their share in the market.
“ Investors would forecast the dividends that Project X pay and discount those dividends by the expected rate of return of securities having similar
risk.” Only thing to answer is where the discount rate comes from?
It is the opportunity cost of investing in the project rather than in the capital market.
if the firm does not earn from the project what its shareholders expect (cost of capital) than it should return the cash to the shareholders and let them to invest in Financial Markets by purchasing financial Asset
![Page 11: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/11.jpg)
Investment Project X
If 10% or return
Cash
Financial Manager
Share holders(If project return less than
10%)
Investment (Financial Asset)
First option:Invest
Second option:Pay dividend toShare holders
ShareholdersInvest
themselves
Figure 1;Deision through NPV if discount rate is 10%
![Page 12: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/12.jpg)
Important Points to be remembered about Net Present Value• First: NPV rule recognizes that a rupee today is worth more than a
rupee tomorrow (time value of money).• Second: NPV depends on the forecasted cash flows from the project
and the opportunity cost of capital• Third: PV measures in todays money, therefore we add them up.• NPV depends on Cash flows, not on book returns. Book returns are
the accounting record rather than cash as:Book rate of Returns= book income/book assets
![Page 13: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/13.jpg)
Capital Budgeting
The Capital Budgeting Process ofgenerating Investment Project Proposals andestimating Project “After-Tax Incremental Operating Cash
Flows”
![Page 14: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/14.jpg)
The Capital Budgeting Process
• Generate investment proposals consistent with the firm’s strategic objectives.
• Estimate after-tax incremental operating cash flows for the investment projects.
• Evaluate project incremental cash flows.
![Page 15: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/15.jpg)
The Capital Budgeting Process
• Select projects based on a value-maximizing acceptance criterion.
• Reevaluate implemented investment projects continually and perform post audits for completed projects.
![Page 16: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/16.jpg)
Classification of Investment Project Proposals
1. New products or expansion of existing products
2. Replacement of existing equipment or buildings
3. Research and development4. Exploration5. Other (e.g., safety or pollution related)
![Page 17: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/17.jpg)
Payback method• Payback period in capital budgeting refers to the period of time
required to recoup the funds expended in an investment, or to reach the break-even point.
For example, a $1000 investment which returned $500 per year would have a two-year payback period. The time value of money is not taken into account.
![Page 18: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/18.jpg)
Payback methodCash flows
NPV at 10% Payback period (years)
C3 C2 C1 C0 Project
2,624 3 5,000 500 500 -2000 A
-58 2 0 1,800 500 -2000 B
50 2 0 500 1,800 -2000 C
Payback is calculated by taking the accumulated of all CFs NPV is calculated with the help of the following formula
NPV= C0 +C1/1+r + C2/(1+r)2 . . . + Cn/(1+r)n
![Page 19: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/19.jpg)
Discounted paybackSome companies discount the cash flows before they compute payback period
Discounted Cash flows Rs
NPV at 10% Payback period (years)
C3 C2 C1 C0 Project
2,624 3 5,000/1.13 500/1.12
=413
500/1.12
=455-2000 A
-58 - 0 1,800/1.12
=1,488500/1.1
=455-2000 B
50 2 0 500/1.12
=413
1,800/1.1
= 1,636-2000 C
![Page 20: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/20.jpg)
Why payback can give misleading answers• Payback rule ignores all cash flows after the cutoff date.• Its rule gives equal weight to all cash flows before the cutoff date• Companies still frequently use it because it is the simplest way to
communicate the idea. • Everyone can understand it• Manager like it as it tell short span period; good for their promotion
![Page 21: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/21.jpg)
PBP Strengths and Weaknesses
Strengths:• Easy to use and understand
• Can be used as a measure of liquidity
• Easier to forecast ST than LT flows
Weaknesses:• Does not account
for TVM• Does not consider cash flows beyond the PBP• Cutoff period is
subjective
![Page 22: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/22.jpg)
Internal Rate of Return (IRR)
IRR is the discount rate that equates the present value of the future net cash flows from an
investment project with the project’s initial cash outflow.
CF1 CF2 CFt (1+IRR)1 (1+IRR)2 (1+IRR)t
+ . . . ++ICO=
![Page 23: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/23.jpg)
Example Project Data
A financial manager is evaluating a new project for her firm. She has determined that the after-tax cash flows for the project will be $10,000; $12,000; $15,000; $10,000; and $7,000, respectively, for each of the Years 1 through 5. The initial cash outlay will be $40,000.
![Page 24: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/24.jpg)
Independent Project
• Independent -- A project whose acceptance (or rejection) does not prevent the acceptance of other projects under consideration.
For this project, assume that it is independent of any other potential projects.
![Page 25: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/25.jpg)
15,000$ 10,000$ 7,000$
IRR Solution
10,000$ 12,000$(1+IRR)1 (1+IRR)2
Find the interest rate (IRR) that causes the discounted cash flows to equal $40,000.
+ +
++40,000$=
(1+IRR)3 (1+IRR)4 (1+IRR)5
![Page 26: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/26.jpg)
IRR Solution (Try 10%)
$40,000 = $10,000(PVIF10%,1) + $12,000(PVIF10%,2) +$15,000(PVIF10%,3) + $10,000(PVIF10%,4) + $
7,000(PVIF10%,5) $40,000 = $10,000(.909) + $12,000(.826) +
$15,000(.751) + $10,000(.683) + $ 7,000(.621)
$40,000 = $9,090 + $9,912 + $11,265 + $6,830 + $4,347
= $41,444 [Rate is too low!!]
![Page 27: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/27.jpg)
IRR Solution (Try 15%)
$40,000 = $10,000(PVIF15%,1) + $12,000(PVIF15%,2) + $15,000(PVIF15%,3) + $10,000(PVIF15%,4) + $
7,000(PVIF15%,5) $40,000 = $10,000(.870) + $12,000(.756) +
$15,000(.658) + $10,000(.572) + $ 7,000(.497)
$40,000 = $8,700 + $9,072 + $9,870 + $5,720 + $3,479
= $36,841 [Rate is too high!!]
![Page 28: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/28.jpg)
.10 $41,444.05 IRR $40,000 $4,603
.15 $36,841
($1,444)(0.05) $4,603
IRR Solution (Interpolate)
1,444$X
X= X = .0157
IRR = .10 + .0157 = .1157 or 11.57%
![Page 29: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/29.jpg)
IRR Acceptance Criterion
No! The firm will receive 11.57% for each dollar invested in this project at a cost of
13%. [ IRR < Hurdle Rate ]
The management of a company has determined that the hurdle rate is 13% for
projects of this type. Should this project be accepted?
![Page 30: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/30.jpg)
IRRs on the Calculator
We will use the cash flow registry to solve
the IRR for this problem quickly and
accurately!
![Page 31: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/31.jpg)
Actual IRR Solution Using Your Financial Calculator
Steps in the ProcessStep 1: Press CF keyStep 2: Press 2nd CLR Work keysStep 3: For CF0 Press -40000 Enter keysStep 4: For C01 Press 10000 Enter keysStep 5: For F01 Press 1 Enter keysStep 6: For C02 Press 12000 Enter keysStep 7: For F02 Press 1 Enter keysStep 8: For C03 Press 15000 Enter keysStep 9: For F03 Press 1 Enter keys
![Page 32: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/32.jpg)
Actual IRR Solution Using Your Financial Calculator
Steps in the Process (Part II)Step 10:For C04 Press 10000 Enter keysStep 11:For F04 Press 1 Enter keysStep 12:For C05 Press 7000 Enter keysStep 13:For F05 Press 1 Enter keysStep 14: Press keysStep 15: Press IRR keyStep 16: Press CPT key
Result: Internal Rate of Return = 11.47%
![Page 33: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/33.jpg)
IRR Strengths and Weaknesses
Strengths: • Accounts for
TVM• Considers all
cash flows• Less
subjectivity
Weaknesses: • Assumes all cash
flows reinvested at the IRR
• Difficulties with project rankings and Multiple IRRs
![Page 34: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/34.jpg)
NPV on the Calculator
We will use the cash flow registry to solve the NPV for this problem quickly
and accurately!
Hint: If you have not cleared the cash flows from your calculator, then you may skip to Step 15.
![Page 35: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/35.jpg)
Actual NPV Solution Using Your Financial
CalculatorSteps in the Process
Step 1:PressCF keyStep 2:Press2ndCLR Workkeys
Step 3: For CF0 Press -40000 Enter keysStep 4: For C01 Press10000 Enter keysStep 5: For F01 Press 1 Enter keysStep 6: For C02 Press12000 Enter keysStep 7: For F02 Press 1 Enter keysStep 8: For C03 Press15000 Enter keysStep 9: For F03 Press 1 Enter keys
![Page 36: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/36.jpg)
Steps in the Process (Part II)Step 10:For C04 Press10000 Enter keysStep 11:For F04 Press 1 Enter keysStep 12:For C05 Press 7000 Enter keysStep 13:For F05 Press 1 Enter keys
Step 14: Press keysStep 15: PressNPV key
Step 16: For I=, Enter13Enter keysStep 17: PressCPT key
Result:Net Present Value = -$1,424.42
Actual NPV Solution Using Your Financial
Calculator
![Page 37: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/37.jpg)
Creating NPV Profiles Using the Calculator
Hint: As long as you do not “clear” the cash
flows from the registry, simply start at Step 15 and enter a different discount rate. Each
resulting NPV will provide a “point” for your NPV
Profile!
![Page 38: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/38.jpg)
Profitability Index (PI)
PI is the ratio of the present value of a project’s future net cash flows to the project’s initial cash outflow.
CF1 CF2 CFn (1+k)1 (1+k)2 (1+k)n
+ . . . ++ ICOPI =
PI = 1 + [ NPV / ICO ]
<< OR >>
![Page 39: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/39.jpg)
PI Acceptance Criterion
No! The PI is less than 1.00. This means that the project is not profitable. [Reject as PI < 1.00
]
PI = $38,572 / $40,000. =9643 (Method #1, 13-33)
Should this project be accepted?
![Page 40: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/40.jpg)
PI Strengths and Weaknesses
Strengths:• Same as NPV• Allows
comparison of different scale projects
Weaknesses:• Same as NPV• Provides only relative
profitability• Potential Ranking
Problems
![Page 41: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/41.jpg)
Other Project Relationships
• Mutually Exclusive -- A project whose acceptance precludes the acceptance of one or more alternative projects.
Dependent -- A project whose acceptance depends on the acceptance of one or more other projects.
![Page 42: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/42.jpg)
Potential Problems Under Mutual Exclusivity
A. Scale of InvestmentB. Cash-flow PatternC. Project Life
Ranking of project proposals may create contradictory results.
![Page 43: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/43.jpg)
A. Scale Differences Compare a small (S) and a large (L) project.
NET CASH FLOWSProject S Project LEND OF YEAR
0- 100$- 100,000$ 1 0 0 2 400$ 156,250$
![Page 44: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/44.jpg)
Scale DifferencesCalculate the PBP, IRR, NPV@10%, and PI@10%.
Which project is preferred? Why?Project IRR NPV PI
S 100% $ 231 3.31 L 25% $29,132 1.29
![Page 45: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/45.jpg)
B. Cash Flow PatternLet us compare a decreasing cash-flow (D) project and
an increasing cash-flow (I) project.
NET CASH FLOWSProject D Project IEND OF YEAR
0- 1,200$- 1,200$ 1 1,000 100 2 500 600 3 100 1,080
![Page 46: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/46.jpg)
D 23% $198 1.17 I 17% $198 1.17
Cash Flow Pattern Calculate the IRR, NPV@10%, and PI@10%.
Which project is preferred?
Project IRR NPV PI
![Page 47: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/47.jpg)
C. Project Life Differences
Let us compare a long life (X) project and a short life (Y) project.
NET CASH FLOWSProject X Project YEND OF YEAR
0- 1,000$- 1,000$ 1 0 2,000 2 0 0 3 3,375 0
![Page 48: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/48.jpg)
X 50% $1,536 2.54 Y 100% $ 818 1.82
Project Life Differences
Calculate the PBP, IRR, NPV@10%, and PI@10%.Which project is preferred? Why?
Project IRR NPV PI
![Page 49: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/49.jpg)
Another Way to Look at Things
1. Adjust cash flows to a common terminal year if project “Y” will NOT be replaced.Compound Project Y, Year 1 @10% for 2 years.
Year 0 1 2 3CF -$1,000 $0 $0 $2,420
Results: IRR* = 34.26% NPV = $818*Lower IRR from adjusted cash-flow stream. X is still Best.
![Page 50: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/50.jpg)
Replacing Projects with Identical Projects
2. Use Replacement Chain Approach (Appendix B) when project “Y” will be replaced.
0 1 2 3
-1,000$ 2,000$- 1,000 2,000$
- 1,000 2,000$-1,000$ 1,000$ 1,000$ 2,000$
Results:IRR* = 100% NPV* = $2,238.17
*Higher NPV, but the same IRR. Y is Best.
![Page 51: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/51.jpg)
Capital RationingCapital Rationing occurs when a constraint (or budget ceiling) is placed on the total size of capital expenditures during a particular period.
Example: Julie Miller must determine what investment opportunities to undertake for Basket Wonders (BW). She is limited to a maximum expenditure of $32,500 only for this capital budgeting period.
![Page 52: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/52.jpg)
Available Projects for BW
Project ICO IRR NPV PIA $ 500 18% $ 50 1.10 B 5,000
25 6,500 2.30 C 5,000 37 5,500 2.10 D 7,500 20 5,000 1.67
E12,500 26 500 1.04 F15,000 28 21,000 2.40 G17,500 19 7,500
1.43 H25,000 15 6,000 1.24
![Page 53: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/53.jpg)
Choosing by IRRs for BW
Project ICO IRR NPV PIC $ 5,00037% $ 5,500 2.10 F15,000 28
21,000 2.40 E12,50026 500 1.04 B 5,00025 6,500 2.30
Projects C, F, and E have the three largest IRRs.
The resulting increase in shareholder wealth is $27,000 with a $32,500 outlay.
![Page 54: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/54.jpg)
Choosing by NPVs for BW
Project ICO IRR NPV PI F $15,000 28% $21,000 2.40 G17,500
19 7,500 1.43 B 5,00025 6,500 2.30
Projects F and G have the two largest NPVs.The resulting increase in shareholder wealth is
$28,500 with a $32,500 outlay.
![Page 55: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/55.jpg)
Choosing by PIs for BW Project ICO IRR NPV PI
F $15,000 28% $21,000 2.40B 5,000 25 6,500 2.30 C 5,000 37 5,500 2.10 D 7,500 20 5,000 1.67 G
17,500 19 7,500 1.43Projects F, B, C, and D have the four largest PIs.
The resulting increase in shareholder wealth is $38,000 with a $32,500 outlay.
![Page 56: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/56.jpg)
Summary of Comparison
Method Projects Accepted Value Added PI F, B, C, and D $38,000
NPV F and G $28,500 IRRC, F, and E $27,000
PI generates the greatest increase in shareholder wealth when a limited capital budget exists for a
single period.
![Page 57: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/57.jpg)
Post-Completion Audit
Post-completion AuditA formal comparison of the actual costs and benefits
of a project with original estimates.
• Identify any project weaknesses• Develop a possible set of corrective actions• Provide appropriate feedbackResult: Making better future decisions!
![Page 58: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/58.jpg)
Multiple IRR Problem*
Two!! There are as many potential IRRs as there are sign changes.
Let us assume the following cash flow pattern for a project for Years 0 to 4:
-100$+ 100$+ 900$- 1,000$How many potential IRRs could this project
have?
*Refer to Appendix A
![Page 59: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/59.jpg)
Project analysis• Investment process starts with the preparation of an annual capital
budget.• Project authorization and problem of biased forecasts• Post audits
• Identification of problems• Accuracy of forecast
Any suggestion
![Page 60: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/60.jpg)
Sensitivity analysis
• Uncertainty means more things can happen than will happen.• Example
A company is introducing new scooters for city use with Rs. 15 b Net investment for 10 years, producing NCF of Rs. 3 B in ten years. Staff have prepared the forecasts at 10% NPV.= (-15)+3/(1.1)10 = Rs. +3.43 billions Production department estimated cost per unit is Rs. 300,000 and 100,00 scooter can be made in the year. If calculated the revenue as the firm has 1% market share, it will be:Unit sales= new product share in market*size of scooter market
37.5 billions(Revenue) = 100,000*375,000
Sensitivity analysis is the study of how the uncertainty in the output of a mathematical model or system (numerical or otherwise) can be apportioned to different sources of uncertainty in its inputs.
![Page 61: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/61.jpg)
Sensitivity analysisPreliminary cash-flow forecast for company
Year 1- 10 (one to ten years) Year 0 (zero) Description
NIL 15 billion Investment
37.5 NIL Revenue
30 NIL Variable cost
3 NIL Fixed cost
1.5 NIL Depreciation
3 NIL Pretax profit
1.5 NIL Tax
1.5 NIL Net profit
3 NIL Operating cash flow
3 NIL Net cash flow
1. Investment is depreciated over 10 years straight line2. Income is taxed at a rate of 50%
![Page 62: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/62.jpg)
Sensitivity analysis…• Value Information
• Suppose that production department is worried about the machine which will not work properly and the firm has to purchase another method which incure per unit cost an extra Rs. 20,000:
units sales*additional unit cost*(1-tax rate)Rs.1 Billion= 100,000*20,000*.50
It will reduce the NPV by:1(/1.10)10
• Limits of sensitivity analysis• Giving ambiguous results
![Page 63: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/63.jpg)
Scenario analysis• Scenario analysis is a process of analyzing possible future events by
considering alternative possible outcomes (sometimes called "alternative worlds").
• Thus, the scenario analysis, which is a main method of projections, does not try to show one exact picture of the future.
![Page 64: Npv n other invest cri lec 4](https://reader035.vdocument.in/reader035/viewer/2022070520/58f27e941a28ab5e478b459f/html5/thumbnails/64.jpg)