Financial management
Use formula and get calculation in detail
Project X costs $52,000 and is expected to generate net cashflows of $12,000 per year for 5 years, and its WACC is 12%.
Year | CashFlows(in $) | Discounting
Factor [1/(1.12^year)] |
PV of Cash
Flows (cash flow*discounting factor) |
Cumulative
Cashflow (currecnt cash flow + all previous cashflows) |
0 | -52000 | 1 | -52000 | |
1 | 12000 | 0.892857143 | 10714.28571 | 12000 |
2 | 12000 | 0.797193878 | 9566.326531 | 24000 |
3 | 12000 | 0.711780248 | 8541.362974 | 36000 |
4 | 12000 | 0.635518078 | 7626.216941 | 48000 |
5 | 12000 | 0.567426856 | 6809.122269 | 60000 |
NPV
= Sum of above PVs |
-8742.685572 | As Initial
Outlay is 52000, it will be recoverd in between year 4 & 5. Therefore, Payback Period will be between 4th and 5th year. |
||
Payback Period
will be proportionate of 5th year Payback Pariod = 4+[(52000-48000)/(60000-48000)] |
||||
IRR
= (By IRR Formula) |
5% | Payback Year = 4.3333 years |
Get Answers For Free
Most questions answered within 1 hours.