Location via proxy:   [ UP ]  
[Report a bug]   [Manage cookies]                
0% found this document useful (0 votes)
48 views3 pages

Excercise 1 Answers

Download as docx, pdf, or txt
Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1/ 3

Exercise 1 (Answers)

1(a)
I. The method ignores the cash flows that are expected after the cut-off
period
II. It focuses on quick cash-generation rather than value-maximization
III. The Psychological appeal to the underlying idea is strong that lead to the
wide usage of the method
1(b) the method ignores the time value of money. Hence, a project with a short
payback period may have negative NPV

1(c) Type I error is most likely to occur.

2. The value of NPV is the direct estimate of change in value of the firm that will
result if a particular project is taken up.
Misestimating the discount rate could have lead the firm to reject projects
that had positive NPVs if the correct discount rate was used.

3(a) The stock’s prices would have exhibited high growth in the past.
3(b) The CEO’s judgement is partially correct (because taking up the new project
will lower the firm’s average return) and partially incorrect (because 18% return
is still higher than the firms’ investors expectation of 15%. Hence, taking up the
project would increase the firm value)

4. NPV = 0 and IRR= 10%

5.
Asset A Asset B
ROA 46% 22.2%
Payback Period 2.55 2.33
Discounted Payback 3.16 3.609

6. NPV of The Project = $ 9,972,742


Change in Firm Value that will result from taking up the Project = NPV
Change in the Price of the share = Change in value of firm / Number of shares
= 9972742/10000000= 0.9972742
Therefore, New price = $ 10.9973

7.

Incrementa DCF
Renovate Replace l (Incremental)
0 -9,000,000 -1,000,000 -8,000,000 -8000000
1 3,500,000 600,000 2,900,000 2442310.931
2 3,000,000 500,000 2,500,000 1773151.809
3 3,000,000 400,000 2,600,000 1553038.472
4 2,800,000 300,000 2,500,000 1257626.935
5 2,500,000 200,000 2,300,000 974411.9761
NPV 1,128,309 433,779 694,530
IRR 20.485% 36.1% 18.745%
8.
Discount
Rate NPV
0 0
5 -1.35
10 0
15 0.563
20 0
25 -0.672
30 0
35 3.458
50 41.48
NOTE: THE PROFILE SHOULD BE SMOOTH CURVE NOT A COMIBNATION OF
STRAIGHT LINES AS DISPLAYED IN THE GRAPH BELOW. THIS WAS DUE THE
LIMITATIONS EXCEL HAD IMPOSED TO DRAW A CURVED MARKED LINE.

NPV Profile
4

0
0 5 10 15 20 25 30 35
-1

-2

PROJECT’S IRR has four values: 0%, 10%, 20% and 30% (recall: cash flows
changing signs)

9.
Mail-
Order
Year Processor
0 -4,500,000
1 2,000,000
2 2,000,000
3 2,000,000
IRR 15.85%

a) OLD LINE: IRR > Hurdle rate (10%), hence, the project would be accepted
b) HIGH TECH: IRR<Hurdle rate (20%), hence, the project will be rejected
c) A project’s feasibility may vary from one firm to another, depending on the
risk class they operate in. Hence, it may not be the case that a project that is
feasible for one firm is also feasible for another unless the two firms lie in similar
risk classification.

10.

Year SQ DCF (HQ) HT DCF (HT)


0 -670,000 -670,000 -940,000 -940,000
225225.225 153153.153
1 250,000 2 170,000 2
162324.486
2 200,000 6 180,000 146092.038
124302.534 146238.276
3 170,000 8 200,000 3
98809.6461 164682.743
4 150,000 2 250,000 5
77148.6726 178035.398
5 130,000 5 300,000 4
69503.3086 294052.459
6 130,000 9 550,000 8
NPV 87,314 142,254
IRR 16.08% 15.175%
Profitability
Index 1.130 1.151

Decisions should only be taken on the basis of NPV. However, justification for the
decision is only required when the firm’s practice is to use IRR as the capital
budgeting technique and there’s a conflict in the decision resulting from the use
of NPV and IRR simultaneously.

200,000

150,000

100,000

SQ
50,000
HT

0
10% 11% 12% 13% 14% 15% 16% 17% 18%

-50,000

-100,000

You might also like