Please show all work.
Must be completed using financial formulas, NO EXCEL.
a. Calculate the NPV, IRR, MIRR, and traditional payback period for each project, assuming a required rate of return of 8%.
b. If the projects are independent, which project(s) should be selected? If they are mutually exclusive, which project should be selected?
Project P:
NPV:
NPV = Present value of cash inflows - present value of cash outflows
NPV = Annuity * [1 - 1 / (1 + r)n] / r -Initial investment
NPV = 3,650 * [1 - 1 / (1 + 0.08)5] / 0.08 - 10,400
NPV = 3,650 * [1 - 0.68058] / 0.08 - 10,400
NPV = 3,650 * 3.99271 - 10,400
NPV = $4,713.39
IRR:
IRR is the rate of return that makes NPV equal to 0
NPV = 3,650 * [1 - 1 / (1 + R)5] / R - 10,400
Using trial and error method, i.e., after trying various values for R, lets try try R as 22.23%
NPV = 3,650 * [1 - 1 / (1 + 0.2223)5] / 0.2223 - 10,400
NPV = 0
Therefore, IRR is 22.23%
MIRR:
Future value = Annuity * [(1 + r)n - 1] / r
Future value = 3650 * [(1 + 0.08)5 - 1] / 0.08
Future value = 3650 * 5.8666
Future value = 21,413.09
MIRR = (FV / initial investment)1/n - 1
MIRR = (21,413.09 / 10,400)1/5 - 1
MIRR = 0.1554 - 1
MIRR = 0.1554 or 15.54%
Traditional payback:
Payback period = Initial investment / cash flow
Payback period = 10,400 / 3,650
Payback period = 2.85 years
Project Q:
NPV:
NPV = Present value of cash inflows - present value of cash outflows
NPV = Annuity * [1 - 1 / (1 + r)n] / r -Initial investment
NPV = 9,250 * [1 - 1 / (1 + 0.08)5] / 0.08 - 30,000
NPV = 9,250 * [1 - 0.68058] / 0.08 - 30,000
NPV = 9,250 * 3.99271 - 30,000
NPV = $6,932.57
IRR:
IRR is the rate of return that makes NPV equal to 0
NPV = 9,250 * [1 - 1 / (1 + R)5] / R - 30,000
Using trial and error method, i.e., after trying various values for R, lets try try R as 16.41%
NPV = 9,250 * [1 - 1 / (1 + 0.1641)5] / 0.1641 - 30,000
NPV = 0
Therefore, IRR is 16.41%
MIRR:
Future value = Annuity * [(1 + r)n - 1] / r
Future value = 9250 * [(1 + 0.08)5 - 1] / 0.08
Future value = 9250 * 5.8666
Future value = 54,266.06
MIRR = (FV / initial investment)1/n - 1
MIRR = (54,266.06 / 30,000)1/5 - 1
MIRR = 1.1259 - 1
MIRR = 0.1259 or 12.59%
Traditional payback:
Payback period = Initial investment / cash flow
Payback period = 30,000 / 9,250
Payback period = 3.24 years
2)
If projects are independent, both should be selected as the NPVs are positive and IRR & MIRR is greater than cost of capital.
When projects are mutually exclusive, we always choose the project with the higher NPV. Therefore, project Q should be accepted.
Please show all work. Must be completed using financial formulas, NO EXCEL. a. Calculate the NPV, IRR, MIRR, and traditional payback period for each project, assuming a required rate of return of 8%....
2. Project P costs $35,800 and is expected to produce cash flows of $8,500 per year for six years. Project Q costs $90,000 and is expected to produce cash flows of $21,000 per year for six years. a. Calculate the NPV, IRR, MIRR, and traditional payback period for each project, assuming a required rate of return of 8 percent. b. If the projects are independent, which project(s) should be selected? If they are mutually exclusive, which project should be selected?
This assignment supports the following objectives: Calculate IRR, NPV and Payback Period Analyze the cash flows generated by mutually exclusive projects Formulate a recommendation using IRR, NPV and Payback Period as the criteria Background Suppose that your firm is considering the following two mutually exclusive projects. Both projects have the same initial cost of $312,500 and the resulting annual cash flows for the first five years are as shown in the table below: Year Alpha Beta 0 $ (312,500) $...
First Blank: always, sometimes, never Second Blank: IRR, MIRR, required rate of return Third Blank: IRR, MIRR, required rate of return Fourth Blank: IRR method, NPV method 6. Understanding the NPV profile If projects are mutually exclusive, only one project can be chosen. The internal rate of return (IRR) and the net present value (NPV) methods will not always choose the same project. If the crossover rate on the NPV profile is below the horizontal axis, the methods will agree....
Problem 10-21 Payback, NPV, and MIRR Your division is considering two investment projects, each of which requires an up-front expenditure of $27 million. You estimate that the cost of capital is 8% and that the investments will produce the following after-tax cash flows (in millions of dollars): Year Project A Project B 1 5 20 2 10 10 3 15 8 4 20 6 What is the regular payback period for each of the projects? Round your answers to two...
Problem 10-21 Payback, NPV, and MIRR Your division is considering two investment projects, each of which requires an up-front expenditure of $22 million. You estimate that the cost of capital is 12% and that the investments will produce the following after-tax cash flows (in millions of dollars): Year Project A Project B 1 5 20 2 10 10 3 15 8 4 20 6 What is the regular payback period for each of the projects? Round your answers to two...
1. A. Which of the following mutually exclusive projects should be accepted? Project NPV Payback IRR A +42,176 2 years, +$10,500 16.4% B +39,090 2 years, +9,670 15.8% C +41,894 3 years, +16,620 13.2% D +43,778 3 years, +11,625 14.9% E +38,952 2 years, +15,475 15.9% B. What is the Payback Period of a project with an initial cost of $75,000, Year 1 cash flow of $20,000 which increases by 5% each year? If the Payback cutoff is 3 years,...
(Discounted payback period) Gio's Restaurants is considering a project with the following expected cash flows: Year Project Cash Flow (millions) $(210) AWNO If the project's appropriate discount rate is 11 percent, what is the project's discounted payback period? The project's discounted payback period is years. (Round to two decimal places.) (Mutually exclusive projects and NPV) You have been assigned the task of evaluating two mutually exclusive projects with the following projected cash flows: Project A Project B Year Cash Flow...
(Payback period, NPV, PI, and IRR calculations )You are considering a project with an initial cash outlay of 90,000 and expected free cash flows of 30,000 at the end of each year for 6 years. The required rate of return for this project is 8 percent. a. What is the project's payback period? b. What is the project's NPV ? c. What is the project's PI ? d. What is the project's IRR ?
IRR, MIRR, NVP a. Project M costs $45,000, its expected cash inflows are $8,000 per year for 8 years, and its WACC is 9%. What is the project's MIRR? Do not round intermediate calculations. Round your answer to two decimal places.___% b. A company is analyzing two mutually exclusive projects, S and L, with the following cash flows: 0 1 2 3 4 Project S -$1,000 $883.36 $250 $5 $15 Project L -$1,000 $5 $240 $380 $807.41 The company's WACC...
There are three projects listed below. The firm’s required rate of return is 13%. Please show work. Year Project AB Project LM Project UV 0 $ (90,000) $ (100,000) $ (96,500) 1 39,000 0 (55,000) 2 39,000 0 100,000 3 39,000 147,500 100,000 a) Compute net present value and internal rate of return of each project Project AB LM UV NPV IRR b) If three projects are mutually exclusive, which one should be chosen? c) What is the discount...