tfin 2009 06 investment decisions
TRANSCRIPT
-
8/13/2019 Tfin 2009 06 Investment Decisions
1/34
Thorie Financire
6. Analyse de projets dinvestissementro esseur n r ar er
-
8/13/2019 Tfin 2009 06 Investment Decisions
2/34
NPV - Review
NPV: measure chan e in market value of com an if ro ect acce ted As market value of company V = PV(Future Free Cash Flows)
t FCF
V = V with project - V without project+t t r )1(
as ows o cons er: cash flows (not accounting numbers)
do not for et de reciation and chan es in WCR incremental (with project - without project)
forget sunk costs include opportunity costs include all incidental effects
September 15, 2009 Tfin 06 Capital budgeting |2
-
8/13/2019 Tfin 2009 06 Investment Decisions
3/34
Investment rules
Net Present Value NPV Discounted incremental free cash flows
Rule: invest if NPV>0 IRR Internal Rate of Return (IRR)
IRR: discount rate such that NPV=0 r
u e: nves os o cap a Payback period
Numbers of ear to recou initial investment No precise rule
Profitability Index (PI) PI = NPV / Investment Useful to rank projects if capital spending is limited
September 15, 2009 Tfin 06 Capital budgeting |3
-
8/13/2019 Tfin 2009 06 Investment Decisions
4/34
What do CFOs Use?
% Always or Almost Always
Internal Rate of Return 75.6% Net Present Value 74.9% ay ac per o . Discounted payback period 29.5% Accountin rate of return 30.3% Profitability index 11.9%
Based on a survey of 392 CFOs
Source: Graham, John R. and Harve R. Cam bell, The Theor and Practice of Cor orate Finance: Evidence from the Field,
September 15, 2009 Tfin 06 Capital budgeting |4
Journal of Financial Economics 2001
-
8/13/2019 Tfin 2009 06 Investment Decisions
5/34
Internal Rate of Return IRR
Can be viewed as the ield to maturit of the ro ect Remember: the yield to maturity on a bond is the rate that set the
present value of the expected cash flows equal to its price Consider the net investment as the price of the project
The IRR is the rate that sets the present value of the expected cashflows e ual to the net investment
The IRR is the rate that sets the net present value equal to zero
September 15, 2009 Tfin 06 Capital budgeting |5
-
8/13/2019 Tfin 2009 06 Investment Decisions
6/34
IRR Pitfall 1: Lendin or borrowin ?
Consider followin ro ects:
0 1 IRR NPV(10%)
IRR: borrowing or lending?
30.00 - . B +100 -120 20% -9.09
10.00
20.00
n t V a l u e
A: lending Rule IRR>r B: borrowing Rule IRR
-
8/13/2019 Tfin 2009 06 Investment Decisions
7/34
IRR Pitfall 2 Multi le Rates of Return
Consider the followin ro ect Year 0 1 2
CF -1,600 10,000 -10,000
Multiple Rates of Return
1500.00
2 IRRs : +25% & +400%500.00
1000.00
t V a l u e
This happens if more than one changein sign of cash flows-1000.00
-500.00
.
0 % 4 5 %
9 0 %
1 3 5 %
1 8 0 %
2 2 5 %
2 7 0 %
3 1 5 %
3 6 0 %
4 0 5 %
4 5 0 %
4 9 5 %
N e t P r e s e n
To overcome problem, use modifiedIRR method Reinvest all intermediate cash flows at the
-2000.00
-1500.00
Discount Rate
cost of capital till end of project Calculate IRR using the initial investment
and the future value of intermediate cash
September 15, 2009 Tfin 06 Capital budgeting |7
-
8/13/2019 Tfin 2009 06 Investment Decisions
8/34
IRR Pitfall 3 - Mutuall Exclusive Pro ects
Scale Problem ( r = 10%) Timin Problem ( r = 10%)C 0 C 1 C 2 NPV IRR
A -100 +20 +120 17.4 20.0%0 1
Small -10 +20 8.2 100%Large -50 +80 22.7 60%
- . .
A-B 0 -60 +68 1.7 13.3%
To choose, look at incremental cashflows
C 0 C 1 NPV IRR
L-S -40 +60 14.5 50%
September 15, 2009 Tfin 06 Capital budgeting |8
-
8/13/2019 Tfin 2009 06 Investment Decisions
9/34
Mutuall Exclusive Pro ect - Illustration
50.0
40.0
30.0
10.0
.
B
0.0
0.0% 2.5% 5.0% 7.5% 10.0% 12.5% 15.0% 17.5% 20.0% 22.5% 25.0% 27.5% 30.0% 32.5%
-20.0
-10.0
September 15, 2009 Tfin 06 Capital budgeting |9
-
8/13/2019 Tfin 2009 06 Investment Decisions
10/34
Inflation
Be consistent in how ou handle inflation Discount nominal cash flows at nominal rate
Discount real cash flows at real rate Both approaches lead to the same result.
=
Inflation rate = 5% Real discount rate = 10%
Discount real cash flow using real rate
PV = 100 / (1.10)3 = 75.13Discount nominal cash flow using nominal rate
Nominal cash flow = 100 (1.05)3
= 115.76= = . . - .PV = 115.76 / (1.155)3 = 75.13
September 15, 2009 Tfin 06 Capital budgeting |10
-
8/13/2019 Tfin 2009 06 Investment Decisions
11/34
Investment Pro ect Anal sis: BOF
Year 0 1 2 3
Initial Investment 60
Resale value 20
Sales 100 100
Corporate tax rate = 40%Working Capital Requirement = 25% SalesDiscount rate = 10%
September 15, 2009 Tfin 06 Capital budgeting |11
-
8/13/2019 Tfin 2009 06 Investment Decisions
12/34
BOF: Free Cash Flow Calculation
Year 0 1 2 3
Sales 100 100
Cost of sales 50 50
EBITDA 50 50
Depreciation 30 30
EBIT 20 20
axes
Net income 12 12 -8
Net income 12 12 -8
Depreciation 30 30 0DWCR 25 0 -25
CFInvestment -60 20
September 15, 2009 Tfin 06 Capital budgeting |12
ree as ow -
-
8/13/2019 Tfin 2009 06 Investment Decisions
13/34
BOF: o ahead?
NPV calculation:96.17
)10.1()10.1(10.160 32
=+++= NPV
Internal Rate of Return = 24%
ay ac per o = years
September 15, 2009 Tfin 06 Capital budgeting |13
-
8/13/2019 Tfin 2009 06 Investment Decisions
14/34
BOF: checkin the numbers
Sensitivit anal sis What if expected sales below expected value?
Sales 60 70 80 90 100
NPV -22.11 -12.09 -2.07 7.95 17.96
Break-even oint What is the level of sales required to break even?
Break even sales = 82
September 15, 2009 Tfin 06 Capital budgeting |14
-
8/13/2019 Tfin 2009 06 Investment Decisions
15/34
BOF Pro ect with inflation rate = 100%
Nominal free cash flows
Year 0 1 2 3
Sales 200 400ost o sa es
EBITDA 100 200Depreciation 30 30
Taxes 28 68 64 Net income 42 102 -64
Net income 42 102 -64Depreciation 30 30 0
WCR 50 50 -100CFInvestment -60 160Free Cash Flow -60 22 82 196
Nominal discount rate = (1+10%)(1+100%)-1 = 120%
September 15, 2009 Tfin 06 Capital budgeting |15
NPV = -14.65 IRR = 94%
-
8/13/2019 Tfin 2009 06 Investment Decisions
16/34
A ro ect is not a black box
Sensitivit anal sis: analysis of the effects of changes in sales, costs,.. on a project.
Scenario analysis: project analysis given a particular combination of assumptions.
Simulation analysis: es ma ons o e pro a es o eren ou comes.
Break even analysis anal sis of the level of sales at which the com an breaks even.
September 15, 2009 Tfin 06 Capital budgeting |16
-
8/13/2019 Tfin 2009 06 Investment Decisions
17/34
Sensitivit anal sis
Year 0 Year 1-5Initial investment 1,500
Revenues 6,000Variables costs (3,000)Fixed costs (1,791)
eprec a onPretax Profit 909Tax T = 34% 309
Net Profit 600
Cash flow 900
NPV calculation (for r = 15%):
September 15, 2009 Tfin 06 Capital budgeting |17
= - , . = ,
-
8/13/2019 Tfin 2009 06 Investment Decisions
18/34
Sensitivit anal sis usin Excel
=C12 Result to calculate
10
20
xcerecalculatesusing these
30
Values to use
(in cell B3 for
values
September 15, 2009 Tfin 06 Capital budgeting |18
-
8/13/2019 Tfin 2009 06 Investment Decisions
19/34
Sensitivit anal sis
1. Identi ke variables
Revenues = Nb engines sold Price per engine 6,000 3,000 2 Nb engines sold = Market share Size of market , . , V.Cost =V.cost per unit Number of engines 3 000 1 3 000 Total cost = Variable cost + Fixed costs
4,791 3,000 1,791
September 15, 2009 Tfin 06 Capital budgeting |19
-
8/13/2019 Tfin 2009 06 Investment Decisions
20/34
Sensitivit anal sis
2. Pre are essimistic best o timistic orecasts bo
Variable Pessimistic Best Optimistic Market size 5,000 10,000 20,000 Market share 20% 30% 50% r ce . . V.cost / unit 1.2 1 0.8 Fixed cost 1 891 1 791 1 741 Investment 1,900 1,500 1,000
September 15, 2009 Tfin 06 Capital budgeting |20
-
8/13/2019 Tfin 2009 06 Investment Decisions
21/34
-
8/13/2019 Tfin 2009 06 Investment Decisions
22/34
Scenario anal sis
Consider lausible combinations of variables Ex: If recession
- market share low- variable cost high- price low
September 15, 2009 Tfin 06 Capital budgeting |22
-
8/13/2019 Tfin 2009 06 Investment Decisions
23/34
Monte Carlo simulation
Tool for considerin all combinations model the project
specify probabilities for forecast errors select numbers for forecast errors and calculate cash flows
u come: s mu a e s r u on o cas ows
September 15, 2009 Tfin 06 Capital budgeting |23
-
8/13/2019 Tfin 2009 06 Investment Decisions
24/34
-
8/13/2019 Tfin 2009 06 Investment Decisions
25/34
Standard normal random variable eneration
1.00
0.80
0.90
RAND()
0.60
0.70 ALEA()
0.40
0.50
0.20
0.30
0.00
0.10
NORMSINV(RAND())
LOI.NORMALE.STANDARD.INVERSE(ALEA())
September 15, 2009 Tfin 06 Capital budgeting |25 -
3 . 0
0
-
2 . 8
0
-
2 . 6
0
-
2 . 4
0
-
2 . 2
0
-
2 . 0
0
-
1 . 8
0
-
1 . 6
0
-
1 . 4
0
-
1 . 2
0
-
1 . 0
0
-
0 . 8
0
-
0 . 6
0
-
0 . 4
0
-
0 . 2
0
0 . 0
0
0 . 2
0
0 . 4
0
0 . 6
0
0 . 8
0
1 . 0
0
1 . 2
0
1 . 4
0
1 . 6
0
1 . 8
0
2 . 0
0
2 . 2
0
2 . 4
0
2 . 6
0
2 . 8
0
3 . 0
0
-
8/13/2019 Tfin 2009 06 Investment Decisions
26/34
-
8/13/2019 Tfin 2009 06 Investment Decisions
27/34
Break even anal sis
Sales level to break-even? 2 views
Account Profit Break-Even Point:
Accountin rofit = 0
Present Value Break-Even Point:
NPV = 0
September 15, 2009 Tfin 06 Capital budgeting |27
-
8/13/2019 Tfin 2009 06 Investment Decisions
28/34
Break even anal sis with Excel
Use Goal Seek Valeur cible
Tell Excel to change the value of one variable until NPV = 0
September 15, 2009 Tfin 06 Capital budgeting |28
-
8/13/2019 Tfin 2009 06 Investment Decisions
29/34
Timin
Even ro ects with ositive NPV ma be more valuable if deferred. Example
You may sell a barrel of wine at anytime over the next 5 years.Given the future cash flows, when should you sell the wine?
0 1 2 3 4 5
as ow
% change 30% 20% 15% 12% 8%
Suppose discount rate r = 10%Wait NPV so now = 100
NPV if sold in year 1 = 130 / 1.10 = 118
September 15, 2009 Tfin 06 Capital budgeting |29
-
8/13/2019 Tfin 2009 06 Investment Decisions
30/34
-
8/13/2019 Tfin 2009 06 Investment Decisions
31/34
When to invest
Traditional NPV rule: invest if NPV>0. Is it alwa s valid? Suppose that you have the following project:
Cost I = 100 Present value of future cash flows V = 150 Possibility to mothball the project
ou you s ar e pro ec If you choose to invest, the value of the project is: Traditional NPV = 150 - 100 = 50 >0 What if you wait?
September 15, 2009 Tfin 06 Capital budgeting |31
-
8/13/2019 Tfin 2009 06 Investment Decisions
32/34
To mothball or not to mothball?
Su ose that the ro ect mi ht be dela ed for one ear. One year later:
Cost is unchanged (I = 100) Present value of future cash flow = 160 NPV1 = 160 - 100 = 60 in year 1
o ec e: compare presen va ues a me . Invest now : NPV = 50 Invest one ear later: NPV = PV NPV = 60/1.10 = 54.5
Conclusion: you should delay the investment
+ Benefit from increase in present value of future cash flows (+10)+ Save cost of financing of investment (=10% * 100 = 10)- Lose return on real asset (=10% * 150 = 15)
September 15, 2009 Tfin 06 Capital budgeting |32
-
8/13/2019 Tfin 2009 06 Investment Decisions
33/34
E uivalent Annual Cost
The cost er eriod with the same resent value as the cost of bu in andoperating a machine.
Equivalent Annual Cost = PV of costs / Annuity factor Example: cheap & dirty vs good but expensive Given a 10% cost of capital, which of the following machines
would ou bu ?C 0 C 1 C 2 C 3 PV EAC
A 15 4 4 4 24.95 10.03
B 10 6 6 20.41 11.76
EAC calculation:A: EAC = PV(Costs) / 3-year annuity factor = 24.95 / 2.487 = 10.03B: EAC = PV Costs / 2- ear annuit factor = 20.41 / 1.735 = 11.76
September 15, 2009 Tfin 06 Capital budgeting |33
-
8/13/2019 Tfin 2009 06 Investment Decisions
34/34
The Decision to Re lace
When to re lace an existin machine with a new one? Calculate the equivalent annual cost of the new equipment
Calculate the yearly cost of the old equipment (likely to rise overtime as equipment becomes older) Replace just before the cost of the old equipment exceeds the EAC
on new e ui ment
Example Annual operating cost of old machine = 8 Cost of new machine : C 0 C 1 C 2 C 3
15 5 5 5 r = = .
EAC = 27.4 / 3-year annuity factor = 11 Do not re lace until o eratin cost of old machine exceeds 11
September 15, 2009 Tfin 06 Capital budgeting |34