The Colby Corporation has been presented with an investment opportunity, which will yield end-of-year cash flows of $10,000 per year in Years 1 through 3, $15,000 per year in Years 4 through 8, and $20,000 in Years 9 & 10. This investment will cost the firm $50,000 today, and the firm's cost of capital is 9 percent. What is the NPV for this investment? Please show work. Thank you.
Answer : Calculation of Net present value of Investment :
Net Present Value = Present value of Cash Inflow - Present value of Cash Outflow
Below is the table showing calculation of Net Present Value:
Year | Cash Inflow | Present Value Factor @ 9% [1/(1+0.09)^n] | Present value of cash inflow |
1 | 10000 | 0.917431193 | 9174.311927 |
2 | 10000 | 0.841679993 | 8416.799933 |
3 | 10000 | 0.77218348 | 7721.834801 |
4 | 15000 | 0.708425211 | 10626.37817 |
5 | 15000 | 0.649931386 | 9748.970794 |
6 | 15000 | 0.596267327 | 8944.009903 |
7 | 15000 | 0.547034245 | 8205.513673 |
8 | 15000 | 0.50186628 | 7527.994195 |
9 | 20000 | 0.46042778 | 9208.55559 |
10 | 20000 | 0.422410807 | 8448.216138 |
Total Present value of cash inflow | 88022.58512 | ||
Less : Cash outflow | 50000 | ||
Net Present Value | 38022.5851 |
Get Answers For Free
Most questions answered within 1 hours.