Investment minus$9 comma 272 comma 869 Net working capital change minus$739 comma 000 $739 comma 000 Operating cash flow $3 comma 232 comma 000 $3 comma 915 comma 000 $4 comma 528 comma 000 Salvage $539 comma 000 At what adjusted WACCs will the company accept this project? Hint: Find the IRR of the project, and use it as the maximum adjusted WACC for accepting the project.
Maximum adjusted WACC for accepting the project = 12.67 %
Method of solving using excel sheet
Investment = 9,272,869 + Increase in Net working capital 739,000 = - 10011869 ........ ( enter this value in A1 - Excel sheet)
Operating cash flow
Year - 1 .......3,232,000 ( enter this value in A2 )
Year - 2 .......3,915,000 ( enter this value in A3)
Year - 3 .......4,528,000 + salvage of 539000 + working capital recovery 739000 = 5806000 ( enter this value in A4)
now enter the syntax ............ = IRR(A1:A4) = 12.67 %
Get Answers For Free
Most questions answered within 1 hours.