Michael Dell is considering investing $4.5 billion today to take Dell Inc. private. If he takes Dell Inc. private, he will not receive any benefits for 4 years. Then he will receive $225 million per year for 4 years starting exactly five years from today. After that, he will receive $275 million per year for the following 3 years. At that point, the cash flows will increase at 4% per year forever. If Michael Dell has a discount rate of 9%, what is the NPV of this investment and should Michael Dell make it?
Initial Investment (Co) | $4.5 Billion | ||
Co | $4,500,000,000.00 | ||
Rate | 9.00% | ||
Year | Cash Inflow | ||
Year 1 | 0 | ||
Year 2 | 0 | ||
Year 3 | 0 | ||
Year 4 | 0 | ||
Year 5 | $ 225,000,000.00 | ||
Year 6 | $ 225,000,000.00 | ||
Year 7 | $ 225,000,000.00 | ||
Year 8 | $ 225,000,000.00 | ||
Year 9 | $ 275,000,000.00 | ||
Year 10 | $ 286,000,000.00 | ||
Year 11 | $ 297,000,000.00 | ||
Present Value= | $878,921,715.18 | ||
Net present Value= | -$3,621,078,284.82 | ||
Since the NPV is negative Micheal Dell should not invest. |
Get Answers For Free
Most questions answered within 1 hours.