Professional Documents
Culture Documents
Hola Kola Case Solution
Hola Kola Case Solution
NPV ($1.7205313)
IRR 16.8555%
Payback period 3.4135 (3 yrs and 5 months approx.)
Sensitivity analysis
NPV NPV
Sales volume ($1.7205313) Price ($1.7205313)
0.4 2
0.41 2.2
0.42 2.4
0.43 2.6
0.44 2.8
0.45 3
0.46 3.2
0.47 3.4
0.48 3.6
0.49 3.8
0.5 4
0.51 4.2
0.52 4.4
0.53 4.6
0.54 4.8
0.55 5
0.56 5.2
0.57 5.4
0.58 5.6
0.59 5.8
0.6 6
0.61 6.2
0.62 6.4
0.63 6.6
0.64 6.8
0.65 7
0.66 7.2
0.67 7.4
0.68 7.6
0.69 7.8
0.7 8
0.71
0.72 NPV is 0 when price is $ 5.1097
0.73
0.74
0.75
0.76
0.77
0.78
0.79
0.8
NPV
Cannibalization ($1.7205313)
0.2
0.25
0.3
0.35
0.4
0.45
0.5
0.55
0.6
0.65
0.7
0.75
0.8
0.85
0.9
0.95
1
1.05
1.1
1.15
1.2
1.25
1.3
1.35
1.4
1.45
1.5
1.55
1.6
1.65
1.7