Professional Documents
Culture Documents
Proposed Project
Cost: $240,000.
Inventories will rise by $25,000 and
payables will rise by $5,000.
Economic life = 4 years.
Salvage value = $25,000.
MACRS 3-year class.
14 - 3
0 1 2 3 4
Initial OCF1 OCF2 OCF3 OCF4
Outlay + Terminal
CF
NCF0 NCF1 NCF2 NCF3 NCF4
14 - 5
Equipment ($240)
Change in NWC (20)
Net CF0 ($260)
Year 1
Net revenue $125
Depreciation (79)
Before-tax income $ 46
Taxes (40%) (18)
Net income $ 28
Depreciation 79
Net operating CF $107
14 - 13
Year 1 Year 4
Net revenue $125 $125
Depreciation (79) (17)
Before-tax income $ 46 $108
Taxes (40%) (18) (43)
Net income $ 28 $ 65
Depreciation 79 17
Net operating CF $107 $ 82
14 - 14
0 1 2 3 4
0 1 2 3 4
Calculator Solution
MIRR = 17.8%.
14 - 20
0 1 2 3 4
Cumulative:
(260) (153) (35) 54 171
Stand-alone risk
Corporate risk
Market (or beta) risk
14 - 26
Probability Density
Flatter distribution,
larger , larger
stand-alone risk.
0 E(NPV) NPV
Such graphics are increasingly used
by corporations.
14 - 28
2. Corporate Risk:
Reflects the project’s effect on
corporate earnings stability.
Considers firm’s other assets
(diversification within firm).
Depends on:
project’s , and
its correlation with returns on
firm’s other assets.
Measured by the project’s
corporate beta.
14 - 29
Profitability
Project X
Total Firm
Rest of Firm
0 Years
1. Project X is negatively correlated to
firm’s other assets.
2. If r < 1.0, some diversification benefits.
3. If r = 1.0, no diversification effects.
14 - 30
3. Market Risk:
Reflects the project’s effect on a
well-diversified stock portfolio.
Takes account of stockholders’
other assets.
Depends on project’s and
correlation with the stock market.
Measured by the project’s market
beta.
14 - 31
Illustration
Change from Resulting NPV (000s)
Base Level Unit Sales Salvage k
82 Salvage
Yes.
High correlation increases
market risk (beta).
Low correlation lowers it.
14 - 46
(More...)
14 - 50
Probability Density
xxxx
xxxxxxx
xx xxxxxxx
xxx xxxxxxxx
xxxxxxxxxxxxxxx
xxxxxxxxxxxxxxxxxxxxxxxxx
0 E(NPV) NPV
Also gives NPV, CVNPV, probability
of NPV > 0.
14 - 52
(More...)
14 - 54
Problem1
14 - 56
Problem 2
14 - 57
Problem 3
14 - 58
Problem 4
14 - 59
Problem 5
14 - 60
Problem 6