Question

Lakonishok Equipment has an investment opportunity in Europe. The project costs €10.5 million and is expected to produce cash flows of €1.7 million in Year 1, €2.4 million in Year 2, and €3.3 million in Year 3. The current spot exchange rate is €.94/$ and the current risk-free rate in the United States is 2.3 percent, compared to that in Europe of 1.8 percent. The appropriate discount rate for the project is estimated to be 13 percent, the U.S. cost of capital for the company. In addition, the subsidiary can be sold at the end of three years for an estimated €7.9 million.

What is the NPV of the project? (Do not round intermediate calculations and enter your answer in dollars, not in millions, rounded to 2 decimal places, e.g., 1,234,567.89)

Answer 1

Year	Cash flow	PVIF@13%	Present Value
	Cash Inflow :
1	{$1,700,000*$0.94 *(1.023/1.080 }= $1,513,661.11	0.885	$1,339,590.08 {$1,513,661.11*0.885}
2	{$2,400,000*$0.94 *(1.023/1.018)^2 }= $2,278,215.52	0.783	$1,783,842.75 {$2,278,215.52*0.783}
3	{($3,300,000+$7,900,000)*$0.94 *(1.023/1.018)^3 }= $10,683,890.87	0.693	$7,403,936.37 {$10,683,890.87*0.693}
	Present Value of Cash Inflows		$ 10,527,369.20
	Less: Present Value of Cash Out Flows flows	1	($9,870,000)   {$9,870,000*1.000}
	($10,500,000*$0.94)= $9,870,000
	Net Present Value		$ 657,369.20