Documenti di Didattica
Documenti di Professioni
Documenti di Cultura
Budgeting:
Evaluating Cash Flows
1
Topics
NPV
IRR, MIRR
Profitability Index
Payback, discounted payback
Unequal lives
Economic life
2
Projects are:
-100.00
10
60
80
70
50
20
Ls CFs:
Ss CFs:
-100.00
10%
10%
NPV =
t=0
CFt .
(1 + r)t
NPV =
t=1
CFt .
CF
.
0
(1 + r)t
7
10
60
80
10%
9.09
49.59
60.11
18.79 = NPVL
NPVS = Rs.19.98.
8
10
CF0
Cost
CF1
CF2
Inflows
CF3
t=0
CFt
= NPV .
(1 + r)t
t=0
CFt
= 0.
(1 + IRR)t
12
IRR = ?
-100.00
PV1
10
60
80
PV2
PV3
0 = NPV Enter CFs in CFLO, then press
13
15
NPVL
50
33
19
7
(4)
NPVS
40
29
20
12
5
16
NPV Profile
L
50
40
Crossover
Point = 8.7%
NPV ($)
30
20
IRRS = 23.6%
10
0
0
-10
10
15
20
23.6
IRRL = 18.1%
17
IRR > r
and NPV > 0
Accept.
r > IRR
and NPV < 0.
Reject.
IRR
r (%)
18
19
8.7
IRRS
%
IRRL
20
Reinvestment Rate
Assumptions
10.0
60.0
80.0
10%
-100.0
10%
10%
-100.0
PV outflows
66.0
12.1
158.1
TV inflows
24
MIRR = 16.5%
PV outflows
3
158.1
TV inflows
Rs.158.1
3
(1+MIRR
)
L
Rs.100 =
MIRRL = 16.5%
25
FV = 158.10 = FV of inflows.
27
29
r = 10%
5,000
-5,000
NPV
IRR2 = 400%
450
0
-800
100
400
IRR1 = 25%
32
1
5,000,000
2
-5,000,000
Accept Project P?
35
Profitability Index
36
Franchise Ls PV of Future
Cash Flows
Project L:
0
10%
10
60
80
9.09
49.59
60.11
118.79
37
Franchise Ls Profitability
Index
PIL =
PV future CF
Initial Cost
Rs.118.79
Rs.100
PIL = 1.1879
PIS = 1.1998
38
39
10
-90
60
-30
30/80
2.4
80
50
= 2.375 years
40
1.6 2
-100
70
50
20
Cumulative -100
-30
20
40
CFt
PaybackS
Strengths:
Weaknesses:
42
10%
10
60
80
CFt
-100
PVCFt
-100
9.09
49.59
60.11
Cumulative -100
-90.91
-41.32
18.79
Discounted
= 2
payback
Project S:
60
(100)
60
Project L:
33.5
(100)
33.5
33.5
33.5
45
46
CF
Salvage Value
(Rs.5000)
Rs.5000
2,100
3,100
2,000
2,000
1,750
0
47
3
1.75
1. No termination
(5) 2.1
2. Terminate 2 years
(5) 2.1
3. Terminate 1 year
(5) 5.2
48
NPV(3) = -Rs.123.
NPV(2) = Rs.215.
NPV(1) = -Rs.273.
49
Conclusions
50
53
Capital Rationing