Professional Documents
Culture Documents
Project Evaluation
IRR = 28%
Calculating the IRR
Hurdle Rate NPV Hurdle Rate NPV
1% 1901.38 21% 384.95
2% 1805.46 22% 326.79
3% 1712.13 23% 269.95
4% 1621.30 24% 214.36
5% 1532.88 25% 160.00
6% 1446.78 26% 106.83
7% 1362.91 27% 54.81
8% 1281.21 28% 3.91
9% 1201.58 29% -45.91
10% 1123.97 30% -94.67
11% 1048.29 31% -142.42
12% 974.49 32% -189.16
13% 902.50 33% -234.95
14% 832.26 34% -279.80
15% 763.71 35% -323.73
16% 696.79 36% -366.78
17% 631.46 37% -408.97
18% 567.65 38% -450.33
19% 505.33 39% -490.86
40% -530.61
20% 444.44
Calculating the IRR
Pitfalls of IRR
❑ In general:
❖ If PI > 1, then accept the project
❖ If PI < 1, then reject the project
❑ Soft Rationing
❑ Hard Rationing
A project is not a Black Box
❑ Sensitivity Analysis – examine the NPV of a
project at various levels of dependant variable, e.g.
sales and find out how the result changes
❑ Simulation
Risks involved in evaluating a project
❑ Stand alone Risk – the risk of the asset when it is
held in isolation