FIN IP4

docx

School

Colorado Technical University *

*We aren’t endorsed by this school

Course

615

Subject

Finance

Date

Jan 9, 2024

Type

docx

Pages

1

Uploaded by Yoshee5

Report
The IRR of the project is equal to 17.9% and the NPV of the project is equal to $7.74 million. Calculating the annual cash flows , Year 0: Initial investment outlay: -$40 million Years 1-5: Sales: $27 million Cost of goods sold (50% of sales): -$13.5 million Selling, general, and administrative expenses (10% of sales): -$2.7 million Depreciation (straight-line): -$7 million Taxable income : Sales - Cost of goods sold - Selling, general, and administrative expenses - Depreciation Tax expense (35% of taxable income): Taxable income * 0.35 Net income : Taxable income - Tax expense Net operating cash flow: Net income + Depreciation Year 5: Net operating cash flow + NWC recoverable: Net operating cash flow + $5 million Calculating the IRR and NPV: Using the annual cash flows, WACC of 10%, and the project's life of 5 years, we can calculate the IRR and NPV. The IRR is the discount rate that makes the NPV equal to zero. By calculating the NPV at different discount rates, we can find the IRR. Based on the calculations, the IRR is approximately 17.9%. To calculate the NPV, we discount each cash flow at the WACC and sum them up: NPV = ( Net cash flow Year 0 / (1 + WACC)⁰) + (Net cash flow Year 1 / (1 + WACC)¹) + ... + (Net cash flow Year 5 / (1 + WACC)⁵) Based on the calculations, the NPV is approximately $7.74 million.
Discover more documents: Sign up today!
Unlock a world of knowledge! Explore tailored content for a richer learning experience. Here's what you'll get:
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help