Professional Documents
Culture Documents
Value (NPV)
It provides a concrete number that managers can use to
easily compare an initial outlay of cash against the present
value of the return.
0 -10,00,000 -10,00,000 –
Where,
1 1,00,000 91,743 1,00,000 /(1.09)1
NPV =Net Present Value
2 2,50,000 2,10,419 2,50,000 /(1.09)2
r =Discount rate 3 3,50,000 2,70,264 3,50,000 /(1.09)3
Rt = Net Cash Inflows in time t 4 2,65,000 1,87,732 2,65,000 /(1.09)4
I = initial Capital Investment 5 4,15,000 2,69,721 415000 /(1.09)5
(Net cash outflows)
NPV =Net cash inflows-Net cash outflows
• The total sum of present value of cash inflows for all the 5
years is Rs. 10,29,879.
• The initial investment is Rs. 10,00,000.
• Hence, the NPV is Rs. 29879.
Time Value of Money in NPV calculation
Since, the NPV of the cash flow pattern of the project is positive,
the project is financially feasible
Question 3
The cost of setting up a telecom (mobile) tower is Rs 1,50,00,000. The
annual equivalent yield from the tower (through service) is Rs.
20,00,000. The salvage value after its useful life of 10 years is Rs.
3,00,000. Check whether the project is financially feasible based on
present worth method by assuming an interest rate of 10%
compounded annually.
Solution
Step 1: Calculate present worth of annual return (yield)
= A*[(1+i)n – 1]/[i*(1+I)n]
= 2000000[(1+0.10)10-1]/0.10(1+0.10)10
= Rs 1,22,89,200
Step 2: Calculate the present worth of salvage value at the end of year 10
Salvage Value/(1+i)n
3000000/(1+0.10)10
= Rs 1,15,650
= Rs 1,50,00,000
= -Rs 2595150
Question 4
Suppose a company can invest in equipment that will cost $1,000,000
and is expected to generate $25,000 a month in revenue for five years.
The company has the capital available for the equipment and could
alternatively invest it in the stock market for an expected return of 8%
per year. The managers feel that buying the equipment or investing in
the stock market are similar risks.
Solution
Identify the discount rate
The alternative investment is expected to pay 8% per year. However, because the equipment
generates a monthly stream of cash flows, the annual discount rate needs to be turned into a
periodic or monthly rate. Use the following formula,
Periodic rate = [(1+0.08)1/12-1]
= 0.64%
Assume the monthly cash flows are earned at the end of the month, with the first payment arriving
exactly one month after the equipment has been purchased. This is a future payment, so it needs to
be adjusted for the time value of money.
The full calculation of the present value is equal to the present value of all 60 future cash flows,
minus the $1,000,000 investment.
Question 5 (Level of difficulty High)
A project involves an initial outlay of Rs 30,00,000 and with the
following transactions (as shown in the table) for the next five years.
The salvage value at the end of the life of the project after five years is
Rs 3,00,000. Check whether the project is financially feasible by
assuming an interest rate of 15% compounded annually.