Scribd Logo
Upload

Welcome to Scribd!

  • Class Activity

    Uploaded by

    Taha Shahbaz
    5 views1 page

    Original Title

    Class Activity (1)

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    5 views1 page

    Class Activity

    Uploaded by

    Taha Shahbaz

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    Initial cost

    WACC
    Debt
    Equity
    Total Capital
    Fe
    Fd
    CF After tax

    -1000000
    15%
    0.6
    1
    1.6
    5%
    3%
    0
    -1044386

    Fa

    PV of CF
    NPV

    -1044386 217391.3
    -4281.49

    0.0425

    Adj Initial cost

    1
    250000

    2
    250000

    -1044386

    3
    250000

    4
    250000

    5
    250000

    6
    250000

    7
    250000

    189035.9168 164379.1 142938.3 124294.2 108081.9 93984.26

    You might also like