NPV Total Present Value - Cash Out Flow /investment

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

Modern/discounted cash flow methods

1. Net present value (NPV)


2. IRR (Internal rate of return)

NPV:

NPV recognizes the time value of money, if NPV is positive we will accept it and if NPV is negative , we
will reject it, if we get positive NPV for both project , we will choose the highest positive value.

Example:1

A project cost 25000, and is expected to generate cash inflows are given as below:

Year 1 2 3 4 5
Cash inflows 10000 8000 9000 6000 7000
PV factor 0.893 0.797 0.712 0.636 0.567
@12%
Calculate NPV of the project.

Solution:

Year Cash inflows PV factor @12% Present value


1 10000 0.893 8930
2 8000 0.797 6376
3 9000 0.712 6408
4 6000 0.636 3816
5 7000 0.567 3969
Total= 29,499

NPV= Total present value - Cash out flow /investment


= 29,499 – 25000

= 44990

Present value of NPV is positive, hence project is accepted.

Example :2

Calculate NPV & suggest which project should be accepted?

Year 1 2 3 4 5 Investment
Cash inflow A 35000 12000 4000 7000 9000 40,000
Cash inflow B 18000 4000 25000 5000 12000 50,000
PV factor @10% 0.909 0.826 0.751 0.683 0.621

Solution:

Year Cash in flows of A PV factor Present Value A Cash inflows of B Present Value
@10% of B
1 35000 0.909 31815 18000 16362
2 12000 0.826 9912 4000 3304
3 4000 0.751 3004 25000 18775
4 7000 0.683 4781 5000 3415
5 9000 0.62 5589 12000 7452
Total= 55,101 Total= 49,308
NPV for Project A= Total present value – Cash out flow= 55101-40000= 15,101 (Accepted)

NPV for Project B= Total present value – Cash out flow= 49308 -50000 = -692 (rejected)

So project A will be recommended as NPV is positive.

Payback Period:
1. Constant Inflow 2. Flexible inflow
Example with constant inflow:
A project require an initial investment of 20000 with a useful life of 5 years. The projected profit and loss
discloses a profit after tax is 8000 every year. What is the payback period?
Solution:

Payback period method = Investment /Cash in flow= 20000/8000= 2.5 years (2 years and 6 month)

Example with different cash inflow:


A project require an initial investment of 20000 & generates the following cash inflows for 5
years.

Year 1 2 3 4 5
Cash inflows 6000 8000 5000 4000 4000
Calculate payback period of the project?
Solution:

Year Cash flows Cumulative cash flows


1 6000 6000
2 8000 14000
3 5000 19000
4 4000 23000
5 4000 27000

Payback period = 3 + 1000 /4000 = 3 + 0.25 = 3.25

Suppose, project A has payback period 3 years and Project B has payback period 4 years , which
one will be selected ?

Ans : Project A (the lesser value is recommended)

You might also like