The follow two table displays the list of variables under three cases:Pessimistic, Expected and Best.
Top table lists valule of variables, and bottom lists NPV of the change of that one variable, while holding the rest of varaibles at the value under expected case.
For example, NPV of "-$1,892" is computed using market size changed to "pessimistic" (5000), while the rest of variable all kept under expected case (for example market share 30%, price 2 etc).
Variable | Pessimistic | Expected | Best |
Market Size | 5,000 | 10,000 | 20,000 |
Market share | 20% | 30% | 50% |
Price | 1.9 | 2.0 | 2.2 |
Variable cost | 1.2 | 1.0 | 0.8 |
Fixed cost | 1,891 | 1,791 | 1,741 |
Initial Investment | 1,900 |
1,500 |
1,000 |
Variable\NPV | Pessmistic | Expected | Best |
Market Size | - $1,802 | $1,517 | $8,154 |
Market Share | -696 | 1,517 | 5,942 |
Price | 853 | 1,517 | 2,844 |
V.C. | 189 | 1,517 | 2,844 |
F.C. | 1295 | 1,517 | 1,628 |
Initial investment | 1208 | 1,517 |
1903 |
Based on these table, to find out sensitivity of NPV against market size, which calculation is correct?
calculation 1: ($8,154-1,517)/(20,000-10,000)
calculation 2: ($8,154-(-1802))/(20,000-5,000)
calculation 3: (1,517-(-1802))/(10,000-5,000)
Multiple Choice
Calculation 1,2,3 are all correct
calculation 2 is correct
calculation 1 is correct
calculation 3 is correct
Sensitivity analysis is a technique which is used in Capital Budgeting decisions, which helps us in studying the impact of changes in the variables on the outcome of the project.
As given in all the above scenario's, sensitivity of NPV against market size is calculated using the figures given are
Calculation 1: ($8,154-1,517)/(20,000-10,000)
Impact of variables of Best case scenario and Expected scenario
Calculation 2: ($8,154-(-1802))/(20,000-5,000)
Impact of variables of Best case scenario and Pessimistic scenario
Calculation 3: (1,517-(-1802))/(10,000-5,000)
Impact of variables of Expected scenario and Pessimistic scenario
So, all the above calculations are correct
Get Answers For Free
Most questions answered within 1 hours.