A manager is deciding between two marketing campaigns:
The required rate of return is 6.00%.
a. What is the Discounted Cash Flow (DCF) of Campaign A?
b. What is the Discounted Cash Flow (DCF) of Campaign B?
Campaign A
Rate of Return (r) is 6.00%
Cash Flow1 (CF1) = $120000
CashFlow2 (CF2) = CashFlow3 (CF3)= CashFlow4 (CF4) = $45000
Discounted Cash Flow (DCF) = CF1/(1+r) + CF2/(1+r)^2 + CF3/(1+r)^3 + CF4/(1+r)^4
= 120000/(1+0.06) + 45000/(1+0.06)^2+ 45000/(1+0.06)^3+ 45000/(1+0.06)^4
= $226684.47
Campaign B
Rate of Return (r) is 6.00%
Cash Flow1 (CF1) = $45000
CashFlow2 (CF2) = CashFlow3 (CF3)= CashFlow4 (CF4) = $120000
Discounted Cash Flow (DCF) = CF1/(1+r) + CF2/(1+r)^2 + CF3/(1+r)^3 + CF4/(1+r)^4
= 45000/(1+0.06) + 120000/(1+0.06)^2+ 120000/(1+0.06)^3+ 120000/(1+0.06)^4
= $345057.96
Get Answers For Free
Most questions answered within 1 hours.