Professional Documents
Culture Documents
Learning objectives
By the end of this chapter and having completed the essential reading and activities, you should he able to: describe and apply the time value of money in project evaluation, whether it be future or present value oriented defend the use of NPV as the method of appraisal against other suggested methods prepare evaluations of investment proposals and state which decision rule is appropriate in the specific set of circumstances.
15
59 Financial management
Essential reading
Brealey, R.A., S.C. Myers and A.J. Marcus Fundamentals of Corporate Finance. (McGraw-Hill Inc, 2007) Chapters 4, 7, 8 and 9
Further reading
Brealey, R.A., S.C. Myers and F. Allen Principles of Corporate Finance. (McGraw-Hill, 2008) Chapters 2, 3, 6 and 7. Atrill, P. Financial Management for Decision makers. (FT Prentice Hall Europe, 2005) Chapters 4 and 5.
16
flows which will occur because of the investment, but as these predictions are all in money terms of differing values they must all be converted into a value at a common date (i.e. today, the day of the investment). Therefore we need to convert all cash flows into present values, todays values. So if we predict receiving F in t years time during which r is rate of interest then P is the present value of F, derived thus:
P=
F 1 =F t (1 + r ) (1 + r ) t
Note
Using a computer, a table of discount factors for all combinations of r and t has already been prepared. This can be found at the back of all reputable texts. You should familiarise yourself with the compounding and discounting formulae and procedures and where they are used. Apply this knowledge to annuity payments or receipts. Remember an annuity is a constant annual amount and so the annuity factor for any year is the sum of the annual discount factors up to and including that year.
17
59 Financial management
undertaking an investment appraisal, all cash flows prior to discounting should be quoted in actual or money flows for the specific period. All individual and specific inflation rates will have been separately accounted for (e.g. the degree of inflation may have been different from year to year or between say wages and materials). The discount factor used should only incorporate the inflation rate relevant to the capital providers who have to be serviced and repaid from the investment.
Activity 2.1 What is the time value of money? How is it different from the real and actual rates of interest of a risky investment? See VLE for solution
Activity 2.2 Solve self-tests in BMM, numbers 4.1, 4.3, 4.4, 4.5, 4.8 and 4.14.
You must remember: that long term projects under consideration should be consistent with the long term corporate plan that the estimated cash inflows from the project when discounted to a common date, the present, exceed the estimated outflows, also discounted to the present that the theory in this section assumes certainty of knowledge and forecasting this is relaxed in the next chapter that, in practice, businesses do not wholeheartedly follow the theoretically correct route of using the net present value approach (NPV) all the time. You should learn the process of identifying, analysing and estimating the investment flows, remembering the projections should be in cash not profit flows, unless ARR is being used. Profit flows will need adjustment to cash if only profit estimates are given. You should learn the theory behind the four main analytical techniques with emphasis on why NPV is superior to IRR, PP and ARR. The amount and timing of the net cash flows of a project are crucial to the viability of an investment.
18
Given below is an example of two mutually exclusive investments, A and B, with an explanation of why only NPV will give the correct signal to management. Assuming an annual cost of capital of 15% and estimated net actual annual cash flows as stated, then the four methods will give conflicting results. Each method has its own set of decision rules.
Project
Time periods (years) 0 1 5,000 5,000 2 12,500 10,000 3 12,500 (1,000) 4 12,500 Total 17,500 4,000
A B
(25,000) (10,000)
Separately using each evaluation method the pairs of values for projects A and B are shown above. Using the NPV approach A will have an NPV of 4166 and B an NPV of 1,251. The decision rule is to select the investment with the higher NPV regardless of the size of the original investment. Therefore A will be preferred to B, which is why it is marked with an asterisk (*). Under each of the evaluation methods and using the appropriate decision rule the preferred choice can be made. It is marked with an asterisk (*) in each case. Using the payback approach would suggest B is preferred as it has the shorter payback period. If one only used ARR, then A is preferred since it has the higher rate. Since neither method is the correct one, it is by chance one gives us the appropriate selection. The main reason for disregarding the outcomes under these two methods is that neither payback nor ARR take into account the pattern of flows (i.e. the time value of the cashflows). Also payback does not take into account the post payback flows which, in the case of A, are considerable, while for B they are less so and it even has a net outflow in one period. From the textbooks note the rationales presented for the still considerable use of payback by managers in practice. See BMM p.202 and PA pp.140143. In the example, though B has the higher IRR, the IRR shown is only one of the two IRRs for that project, the other being a negative value. This is because of one of the technical problems of using IRR that are exemplified in B. For example, B has multiple rates of return because the sign of the annual cash flows changes more than once in the sequence. For each change in sign in the sequence of cash flows, there will be a root to the solution of the equation which produces the IRR. Thus two sign changes, as in B, means two roots to the equation (i.e. two IRRs). Note it is possible that one or more root could be the square root of a negative number which is of no practical value. Also the IRR does not indicate the difference in the size of the projects, 24% of 10,000 is not as good as 24% of 25,000. Another problem is that IRRs reinvestment assumption
University of London External System
19
59 Financial management
for the fourth year of B is that the funds have been reinvested at 24% to enable comparison with A. This is not necessarily true. From a practical viewpoint, you should learn the capital budgeting process and, in particular, the benefits from the post audit procedure. The post-audit process should involve the comparison of actual results with the predictions for the project and provoke explanations of whatever differences have occurred, thus enabling improved forecasting in the future and improved operations too.
20
Worked example 1 A business is considering an investment in equipment which requires an initial outlay of 10 million. The investment will be allowed a 20% writing down allowance (depreciation) on a straight line basis for tax purposes. It is estimated the equipment will be sold at the end of the project, the end of the fourth year for 3 million. Any tax received on a loss, or paid on a gain, arising from the sale of the equipment would occur in the fifth year. The incremental revenues and costs and the annual price rises incorporated in the estimates arising from the investment are as follows: million Years Sales Wages (4% p.a. increases) Materials (20% p.a. increases) Other costs (5% p.a. increases) Book depreciation Net trading surplus Increases in working capital 10 7 10 2 29 1 1 1 30 11 13 11 2 37 3 0.5 2 40 15 17 12 2 46 4 0.5 3 50 16 19 13 1 49 5 (2.0) 4 4
The business estimates that the average annual inflation rate will be 4.5% p.a. during the five years and the businesss real after tax opportunity cost of capital is 10% p.a. The corporate tax rate for each of the five years is 30% payable a year in arrears. Required: Compute the NPV, IRR, Payback and ARR for the project.
Loss on sale
(The same approach can be used for reducing balance based allowances.) Then compute the tax payments or receipts based upon the taxable profits. This may require a transfer of tax depreciation for book depreciation (in this case they are similar).
University of London External System
21
59 Financial management
Tax computation (million) Years 1 Net trading surplus Add book depreciation Trading surplus (adjusted) Less tax depreciation Taxable profit Tax (30%) 1 2 3 2 1 0.3 2 3 2 5 2 3 0.9 3 4 2 6 2 4 1.2 4 5 1 6 1 5 1.5
Tax is paid in year following the year in which the profits were earned, i. e. tax on year 1s profits of 0.3 paid at end of year 2. Cost of capital (discount rate) (i) The actual or money rate is the rate to use. Then: (1+i) = = Thus i = (1 + 0.1)(1 + 0.045) (1 + 0.1495) 0.15 (i.e. 15%)
(Some authors and businesses use the quick way and get an approximate value by summing the real and inflation rates. Here: 10% + 4.5% = 14.5% = 15%. You should use the theoretically correct method given above unless an approximation is called for.) To calculate the NPV million Year Outlay Trading surplus (adjusted) Working capital change Sale of equipment Tax payments Net cash flows Discount factors (15%) Discounted flows Discount factors (28%) Discounted flows (10.0) 1.0 (10.0) 1.0 (10.0) 2.0 0.8696 1.739 0.7813 1.563 (0.3) 4.2 0.7561 3.176 0.6104 2.564 (0.9) 4.6 0.6575 3.025 0.4768 2.179 0 (10.0) 3.0 (1.0) 5.0 (0.5) 6.0 (0.5) 6.0 2.0 3.0 (1.2) 9.8 0.5718 5.604 0.3725 3.651 (1.5) (1.5) 0.4972 (0.746) 0.2910 (0.437) (0.480) 2.798 1 2 3 4 5 Total (10.0) 20.0 3.0 (3.9) 9.1
The NPV at 15% cost of capital is therefore the aggregate discounted flows of 2.798 million shown above in the Total column. To obtain the NPV note that the accrued profits have been converted into cash flows by the changes in the working capital; that in arriving at the annual flows the specific price changes were used in estimating the wages, materials etc; that the average actual cost of capital had to be calculated and used; that the tax shield is provided by the writing down allowance (tax depreciation) and that tax is paid a year in arrears. (The last point depends on the individual countrys tax regime). All cash flows are
22
assumed to arise at the end of the year concerned except for the initial outlay on equipment. The discount factors came from the present value tables and are based on a cost of capital of 15%. The annual discounted flows are computed from the product of the actual net cash flow for a year times its discount factor. (2 0.8696 = 1.739). The row of discounted flows are summed to give the NPV in the final column. Calculation of IRR Using the two discount rates 15% and 28% we have obtained two different NPVs, one positive and one negative. By increasing the discount rate from 15% to 8% an increase of 13%, the NPV declined from 2.798 to a negative 0.180, a total decline of 3.278. The IRR is the rate which gives an NPV equal to zero, so the rate must lie somewhere between 15% and 28%. The reduction in NPV by 2.798 from 2.798 to zero will require increasing the interest rate from 15%. The 13% increase in interest rate produced a 3.278 reduction in NPV. So if the interest rate is increased by an amount equal to the proportion of 2.798 to 3.278 of the 13% it should move from 15% to the appropriate rate which is the IRR. Thus the IRR is
2.798 (28 15) + 15 2.798 (0.480)
= 11.1 + 15 = 26.1% Note: A quicker, but more approximate value could have been obtained by using the NPVs of 9.1 and 2.798 at 0% and 15% respectively. This approach would have given a much less accurate estimate of 21.66% using an extrapolation procedure (check your understanding of the method by doing your own calculation and check with the answer given). Payback Taking the net cash flows: Year 0 1 2 2.0 4.2 6.2 (3.8) 3 Surplus 4.6 0.8 Flows ( million) (10.00)
Payback = 2 + 3.8/4.6 = 2.83 years Accounting rate of return (ARR) Average inflow Average outlay = Total inflow/Project life = Outlay/2 = 19.1/4 = 10/2 = 4.775 =5
23
59 Financial management
Now assume that the business has three other projects it has evaluated. Their characteristics are given below in the table along with those of the project just evaluated. If the four projects were mutually exclusive, then the asterisk indicates the preferred choice under that evaluation method.
Project evaluation table Project A B C D Outlay 10m 25m 15m 15m NPV 2.8m 4.5m* 2.0m 3.0m IRR 26.1% 18.0% 20.0% 26.4%* Payback 2.83 yrs 2.5 yrs 1.9 yrs* 3.0 yrs ARR 96%* 50% 60% 80% PI 0.280* 0.180 0.133 0.200
Conceptually B is the preferred project from amongst the four evaluated because it has the highest NPV of 4.5 million. Using the same data and assuming now that all four projects are available for selection and are not mutually exclusive, then if the business has a maximum of 40 million to invest, the following combinations of projects are possible. The PI is used to indicate the order of selection, starting with project A.
Combination (million) Combination AD AB ADC DB Outlay 25 35 40 40 NPV 5.8 7.3 7.8 7.5 Average PI 0.232 0.209 0.195 0.188
The objective is to maximise the NPV of the portfolio of investments. Here it is assumed that each project is discrete and cannot be split up. The process is to go through the projects, one by one, in descending order of PI, continuing to combine those projects that satisfy the limit placed on available funds. Here the addition of project D to A used the two highest ranked projects and had a 25 million outlay. Third ranked project is B but combining its outlay to A and Ds exceeds the limit, so the project with the next best PI is included that does not exceed the outlay limit. The combination of ADC provides the highest NPV, though some combinations seem to have higher PIs (e.g. AD). However that is a false comparison because the balance of unused funds of 15 million should be included with its zero NPV, thus giving a lower corrected average PI of 0.145. If it is assumed that all projects could be undertaken fractionally if necessary, then the combination would have been A, D and 3/5 of B, derived as follows by using the PI ranking:
24
Project A AD 3/5B
Outlay 10 15 3/5 25 40
Try and understand the applied type problems and examples used in the texts, in particular those in BMM. Understand the conceptual weaknesses and strengths of theoretical methods used and learn how to critique your methods and results.
What-if questions
Now that youve learnt the basic techniques for the analysis of investment proposals, on the assumption of operating in a world of certainty, relax that assumption and consider that in the real world, fewer things will actually occur than might have been predicted. Managers need to evaluate the effects of these possibilities in their initial prediction. There are various ways of doing this. The first is by the use of sensitivity analysis. This requires an estimate of the effect on the predicted outcome, usually NPV, of changes in each variable. Effects of changes of combinations of variables can also be evaluated. It can be identified from this evaluation those variables whose changes might influence the outcome the most. Arising out of that identification, managers can assess the likelihood of the variable change, and whether it can be influenced by managerial efforts. The overall impact on the final outcome of the potential changes can be evaluated and aid the decision as to whether or not the proposal can be accepted. An extension of sensitivity analysis is breakeven analysis which can be used to assess the magnitude of change that will reduce the originally predicted NPV to zero separately for each variable. When a number of variables are interrelated, then the different combinations can be reviewed as separate possible scenarios. This is called scenario analysis, for example, managers may call for three different but consistent combinations of variables, one is the set of the most optimistic outcomes, another the set of most likely and the third, the set of the most pessimistic outcomes. This is sometimes called three-point estimates. An extension of this approach, calling for a more sophisticated knowledge of probability distributions of outcomes, is called simulation analysis.
The examination
Extracts from discount and annuity tables will be supplied in the examination for unit 59 Financial management if these are
25
59 Financial management
relevant for any question. You can however use your own calculator to generate the factors if you so wish.
1 1200 20 4
2 1920 20 4
3 960 18 4
4 600 13 4
The incremental fixed costs were forecast to remain constant over the products life which for the annual production fixed overheads were 4.15million p.a. and administration and selling were
26
8.20million p.a.. In calculating these fixed overheads the accountant had included 3.25million p.a. for the annual depreciation write off of the new equipment. The company has a cost of capital of 15%.
REQUIRED (a) Calculate the payback period and accounting rate of return for project A. (b) Calculate the net present value to the company of project A. See VLE for solution
Problems
In BMM attempt the following problems: Chapter 7, pp.2047, numbers 15, 19, 20, 25, 27 and 30 Chapter 8, p.234, numbers 18 and 25 Chapter 9, p.258, numbers 5 and 6.
27
59 Financial management
Notes
28