Time Value of Money
Time Value of Money
Interest rate is a percentage measure of interest, the cost of money, which accumulates to
the lender. The interest is either paid through periodic payments, for example in case of
bonds, or accumulated over the period of loan/investment such that it is paid at the maturity
date together with principal amount of loan/investment, for example in case of certificates of
deposit, etc. Other investment structures such as annuities are also based on interest. They
either represent (a) a single value today i.e. a present value that grows at an interest rate
while allowing equal cash flows after equal interval or (b) a stream of equal cash flows that
grow to a certain value to a single value in future i.e. the future value.
Present Value
When a future payment or series of payments are discounted at the given rate of interest up
to the present date to reflect the time value of money, the resulting value is called present
value.
Future Value
Future value is amount that is obtained by enhancing the value of a present payment or a
series of payments at the given rate of interest to reflect the time value of money.
Interest
Interest is charge against use of money paid by the borrower to the lender in addition to the
actual money lent.
Application of Time Value of Money Principle
There are many applications of time value of money principle. For example, we can use it to
compare the worth of cash flows occurring at different times in future, to find the present
worth of a series of payments to be received periodically in future, to find the required amount
of current investment that must be made at a given interest rate to generate a required future
cash flow, etc.
Formula
The future value of a single sum of money is calculated by using the following formula.
Future Value (FV) = Present Value (PV) × (1 + i) n
Where,
i is the interest rate per compounding period; and
n are the number of compounding periods.
Example 1: An amount of $10,000 was invested on Jan 1, 2011 at annual interest rate of
8%. Calculate the value of the investment on Dec 31, 2013. Compounding is done on quarterly
basis.
Solution
We have,
Present Value PV = $10,000
Compounding Periods n = 3 × 4 = 12
Interest Rate i = 8%/4 = 2%
Future Value FV = $10,000 × ( 1 + 2% )^12
= $10,000 × 1.02^12≈ $10,000 × 1.268242
≈ $12,682.42
Example 2: An amount of $25,000 was invested on Jan 1, 2010 at annual interest rate of
10.8% compounded on quarterly basis. On Jan 1, 2011 the terms or the agreement were
changed such that compounding was to be done twice a month from Jan 1, 2011. The interest
rate remained the same. Calculate the total value of investment on Dec 31, 2011.
Solution
The problem can be easily solved in two steps:
STEP 1: Jan 1 - Dec 31, 2010
Present Value PV1 = $25,000
Compounding Periods n = 4
Interest Rate i = 10.8%/4 = 2.7%
Future Value FV1 = $25,000 × (1 + 2.7%) ^4
= $25,000 × 1.027^4
≈ $25,000 × 1.112453
≈ $27,811.33
STEP 1: Jan 1 - Dec 31, 2011
Present Value PV2 = FV1 = $27,811.33
Compounding Periods n = 2 × 12 = 24
Interest Rate i = 10.8%/24 = 0.45%
Future Value FV2 = $27,811.33 × ( 1 + 0.45% )^24
= $27,811.33 × 1.0045^24
≈ $27,811.33 × 1.113778
≈ $30.975.64
Formula
There are two types of annuity. The one in which payments occur at the end of each period
is called ordinary annuity and the other in which payments occur at the beginning of each
period is called annuity due. Both types have different formulas for future value calculation:
(1 + i)n − 1
FV of Ordinary Annuity = R ×
i
(1 + i) − 1
n
FV of Annuity Due = R× × (1 + i)
i
In the above formulas,
i is the interest rate per compounding period;
n are the number of compounding periods; and
R is the fixed periodic payment.
Example 1: Mr A deposited $700 at the end of each month of calendar year 2010 in an
investment account of 9% annual interest rate. Calculate the future value of the annuity on
Dec 31, 2011. Compounding is done on monthly basis.
Solution
We have,
Periodic Payment R = $700
Number of Periods n = 12
Interest Rate i = 9%/12 = 0.75%
Future Value PV = $700 × {(1+0.75%)^12-1}/1%
= $700 × {1.0075^12-1}/0.01
≈ $700 × (1.0938069-1)/0.01
≈ $700 × 0.0938069/0.01
≈ $700 × 9.38069
≈ $6,566.48
Example 2: Calculate the future value of 12 monthly deposits of $1,000 if each payment is
made on the first day of the month and the interest rate per month is 1.1%. Also calculate
the total interest earned on the deposits if the whole amount is withdrawn on the last day of
12th month.
Solution
Periodic Payment R = $1,000
Number of Periods n = 12
Interest Rate i = 1.1%
Future Value = $1,000 × {(1+1.1%)^12-1}/1.1% × (1+1.1%)
= $1,000 × {1.011^12-1}/0.011 × (1+0.011)
= $1,000 × (1.140286-1)/0.011 × 1.011
≈ $1,000 × 0.140286/0.011 × 1.011
≈ $1,000 × 12.75329059 × 1.011≈ $12,893.58
Interest Earned ≈ $12,893.58 - $1,000 × 12≈ $893.58
Formula
The formula to calculate present value of a future single sum of money is:
Examples
Example 1: Calculate the present value on Jan 1, 2011 of $1,500 to be received on Dec 31,
2011. The market interest rate is 9%. Compounding is done on monthly basis.
Solution
We have,
Future Value FV = $1,500
Compounding Periods n = 12
Interest Rate i = 9%/12 = 0.75%
Present Value PV = $1,500 / ( 1 + 0.75% )^12
= $1,500 / 1.0075^12
≈ $1,500 / 1.093807
≈ $1,371.36
Example 2: A friend of you has won a prize of $10,000 to be paid exactly after 2 years. On
the same day, he was offered $8,000 as a consideration for his agreement to sell the right to
receive the prize. The market interest rate is 12% and the interest is compounded on monthly
basis. Help him by determining whether the offer should be accepted or not.
Solution
Here you will compute the present value of the prize and compare it with the amount offered
to your friend. It will be good to accept the offer if the present value of the prize is less than
the amount offered.
So,
Future Value FV = $10,000
Compounding Periods n = 2 × 12 = 24
Interest Rate i = 12%/12 = 1%
Present Value PV = $10,000 / ( 1 + 1% )^24
= $10,000 / 1.01^24
≈ $10,000 / 1.269735
≈ $7,875.66
Since the present value of the prize is less than the amount offered, it is good to accept the
offer.
Formula
Although the present value (PV) of an annuity can be calculated by discounting each periodic
payment separately to the starting point and then adding up all the discounted figures,
however, it is more convenient to use the 'one step' formulas given below.
1 − (1 + i)-n
PV of an Ordinary Annuity = R ×
i
1 − (1 + i)-n
PV of an Annuity Due = R × × (1 + i)
i
Where,
i is the interest rate per compounding period;
n are the number of compounding periods; and
R is the fixed periodic payment.
Examples
Example 1: Calculate the present value on Jan 1, 2011 of an annuity of $500 paid at the end
of each month of the calendar year 2011. The annual interest rate is 12%.
Solution
We have,
Periodic Payment R = $500
Number of Periods n = 12
Interest Rate i = 12%/12 = 1%
Present Value PV = $500 × (1-(1+1%)^(-12))/1%
= $500 × (1-1.01^-12)/1%
≈ $500 × (1-0.88745)/1%
≈ $500 × 0.11255/1%
≈ $500 × 11.255
≈ $5,627.54
Example 2: A certain amount was invested on Jan 1, 2010 such that it generated a periodic
payment of $1,000 at the beginning of each month of the calendar year 2010. The interest
rate on the investment was 13.2%. Calculate the original investment and the interest earned.
Solution
Periodic Payment R = $1,000
Number of Periods n = 12
Interest Rate i = 13.2%/12 = 1.1%
Original Investment = PV of annuity due on Jan 1, 2010
= $1,000 × (1-(1+1.1%)^(-12))/1.1% × (1+1.1%)
= $1,000 × (1-1.011^-12)/0.011 × 1.011
≈ $1,000 × (1-0.876973)/0.011 × 1.011
≈ $1,000 × 0.123027/0.011 × 1.011
≈ $1,000 × 11.184289 × 1.011
≈ $11,307.32
Interest Earned ≈ $1,000 × 12 − $11,307.32
≈ $692.68
Capital Budgeting
Capital budgeting (or investment appraisal) is the process of determining the viability to long-
term investments on purchase or replacement of property plant and equipment, new product
line or other projects.
Capital budgeting consists of various techniques used by managers such as:
1. Payback Period
2. Discounted Payback Period
3. Net Present Value
4. Accounting Rate of Return
5. Internal Rate of Return
6. Profitability Index
All of the above techniques are based on the comparison of cash inflows and outflow of a
project however they are substantially different in their approach.
A brief introduction to the above methods is given below:
Payback Period measures the time in which the initial cash flow is returned by the project.
Cash flows are not discounted. Lower payback period is preferred.
Net Present Value (NPV) is equal to initial cash outflow less sum of discounted cash inflows.
Higher NPV is preferred and an investment is only viable if its NPV is positive.
Accounting Rate of Return (ARR) is the profitability of the project calculated as projected
total net income divided by initial or average investment. Net income is not discounted.
Internal Rate of Return (IRR) is the discount rate at which net present value of the project
becomes zero. Higher IRR should be preferred.
Profitability Index (PI) is the ratio of present value of future cash flows of a project to
initial investment required for the project.
1 − (1 + i)-n
NPV = R × − Initial Investment
i
R1 R2 R3
NPV = + + + ... − Initial Investment
(1+i)1 (1+i)2 (1+i)3
Where,
i is the target rate of return per period;
R1 is the net cash inflow during the first period;
R2 is the net cash inflow during the second period; R3 is the net cash inflow during the third
period, and so on ...
Decision Rule
In case of standalone projects, accept a project only if its NPV is positive, reject it if its NPV
is negative and stay indifferent between accepting or rejecting if NPV is zero.
In case of mutually exclusive projects (i.e. competing projects), accept the project with higher
NPV.
Calculate the net present value of a project which requires an initial investment of $243,000
and it is expected to generate a cash inflow of $50,000 each month for 12 months. Assume
that the salvage value of the project is zero. The target rate of return is 12% per annum.
Solution
We have,
Initial Investment = $243,000
Net Cash Inflow per Period = $50,000
Number of Periods = 12
Discount Rate per Period = 12% ÷ 12 = 1%
Net Present Value
= $50,000 × (1 − (1 + 1%)-12) ÷ 1% − $243,000
= $50,000 × (1 − 1.01-12) ÷ 0.01 − $243,000
≈ $50,000 × (1 − 0.887449) ÷ 0.01 − $243,000
≈ $50,000 × 0.112551 ÷ 0.01 − $243,000
≈ $50,000 × 11.2551 − $243,000
≈ $562,754 − $243,000
≈ $319,754
Year 1 2 3 4
Weaknesses
NPV is after all an estimation. It is sensitive to changes in estimates for future cash flows,
salvage value and the cost of capital. NPV analysis is commonly coupled with sensitivity
analysis and analysis to see how the conclusion changes when there is a change in inputs.
Net present value does not take into account the size of the project. For example, say Project
A requires initial investment of $4 million to generate NPV of $1 million while a competing
Project B requires $2 million investment to generate an NPV of $0.8 million. If we base our
decision on NPV alone, we will prefer Project A because it has higher NPV, but Project B has
generated more shareholders’ wealth per dollar of initial investment ($0.8 million/$2 million
vs $1 million/$4 million).
2. Internal Rate of Return (IRR)
Internal rate of return (IRR) is the discount rate at which the net present value of an
investment is zero. IRR is one of the most popular capital budgeting technique.
Companies invest in different projects to generate value and increase their shareholders
wealth, which is possible only if the projects they invest in generate a return higher than the
minimum rate of return required by the providers of capital (i.e. shareholders and debt-
holders). The minimum required rate of return is called the hurdle rate.
IRR is a discounted cash flow (DCF) technique which means that it incorporate the time value
of money. The initial outlay/investment in any project must be compensated by net cash flows
which far exceed the initial investment. The higher those cash flows when compared to the
initial outlay, the higher will be the IRR and the project is a promising investment.
Decision Rule
A project should only be accepted if its IRR is NOT less than the hurdle rate, the
minimum required rate of return. The minimum required rate of return is based on the
company's cost of capital (i.e. WACC) and is adjusted to properly reflect the risk of the project.
When comparing two or more mutually exclusive projects, the project having highest value
of IRR should be accepted.
IRR Calculation
There is no direct algebraic expression in which we might plug some numbers and get the
IRR.
IRR is most commonly calculated using the hit-and-trial method, linear-interpolation formula
or spreadsheets and financial calculators.
Since IRR is defined as the discount rate at which NPV = 0, we can write that:
NPV = 0; or
PV of future cash flows − Initial Investment = 0; or
Where,
r is the internal rate of return;
CF1 is the period one net cash inflow;
CF2 is the period two net cash inflow,
CF3 is the period three net cash inflow, and so on ...
But the problem is, we cannot isolate the variable r (=internal rate of return) on one side of
the above equation. Even though we can use the linear-interpolation formula, the simplest
method is to use hit and trial as described below:
1. STEP 1: Guess the value of r and calculate the NPV of the project at that value.
2. STEP 2: If NPV is close to zero then IRR is equal to r.
3. STEP 3: If NPV is greater than 0 then increase r and jump to step 5.
4. STEP 4: If NPV is smaller than 0 then decrease r and jump to step 5.
5. STEP 5: Recalculate NPV using the new value of r and go back to step 2.
Example#01:
Find the IRR of an investment having initial cash outflow of $213,000. The cash inflows during
the first, second, third and fourth years are expected to be $65,200, $96,000, $73,100 and
$55,400 respectively.
Sol:
Assume that r is 10%.
NPV at 10% discount rate = $18,372
Since NPV is greater than zero we have to increase discount rate, thus NPV at 13% discount
rate = $4,521
But it is still greater than zero we have to further increase the discount rate, thus NPV at
14% discount rate = $204
NPV at 15% discount rate = ($3,975)
Since NPV is fairly close to zero at 14% value of r, therefore IRR ≈ 14%
Limitations of IRR
Studies indicate that internal rate of return is one of the most popular capital budgeting tool,
but theoretically net present value, a measure of absolute value added by a project, is a better
indicator of a project’s feasibility. This is because sometimes where the cash flows
are unconventional i.e. there are net cash outflows other than the initial investment outlay,
we may get multiple results for internal rate of return. This phenomenon is called multiple
IRR problem. Further, internal rate of return technique assumes that all project cash flows
are reinvested at the internal rate of return, which is rarely the case because new investment
opportunities are seldom readily available. A variant of internal rate of return called
the modified internal rate of return, attempts to mitigate this problem by calculating the
internal rate of return where the net cash flows are reinvested at a rate lower than the internal
rate of return itself.
3. Payback Period
Payback period is the time in which the initial outlay of an investment is expected to be
recovered through the cash inflows generated by the investment. It is one of the
simplest investment appraisal techniques.
Since cash flow estimates are quite accurate for periods in near future and relatively
inaccurate for periods in distant future due to economic and operational uncertainties,
payback period is an indicator of risk inherent in a project because it takes initial inflows into
account and ignores the cash flows after the point at which initial investment is recovered.
Projects having larger cash inflows in the earlier periods are generally ranked higher when
appraised with payback period, compared to similar projects having larger cash inflows in the
later periods.
Formula
The formula to calculate the payback period of an investment depends on whether the periodic
cash inflows from the project are even or uneven.
If the cash inflows are even (such as for investments in annuities), the formula to calculate
payback period is:
Initial Investment
Payback Period =
Net Cash Flow per Period
When cash inflows are uneven, we need to calculate the cumulative net cash flow for each
period and then use the following formula:
B
Payback Period = A+
C
Where,
A is the last period number with a negative cumulative cash flow;
B is the absolute value (i.e. value without negative sign) of cumulative net cash flow at the
end of the period A; and
C is the total cash inflow during the period following period A
Cumulative net cash flow is sum of inflows to date, minus the initial outflow.
0 (50) (50)
1 10 (40)
2 13 (27)
3 16 (11)
4 19 8
5 22 30
Decision Rule
The longer the payback period of a project, the higher the risk. Between mutually exclusive
projects having similar return, the decision should be to invest in the project having the
shortest payback period.
When deciding whether to invest in a project or when comparing projects having different
returns, a decision based on payback period is relatively complex. The decision whether to
accept or reject a project based on its payback period depends upon the risk appetite of the
management.
Management will set an acceptable payback period for individual investments based on
whether the management is risk averse or risk taking. This target may be different for
different projects because higher risk corresponds with higher return thus longer payback
period being acceptable for profitable projects. For lower return projects, management will
only accept the project if the risk is low which means payback period must be short.
Calculation
In discounted payback period we have to calculate the present value of each cash inflow. For
this purpose the management has to set a suitable discount rate which is usually the
company's cost of capital . The discounted cash inflow for each period is then calculated using
the formula:
Actual Cash Inflow
Discounted Cash Inflow =
(1 + i)n
Where,
i is the discount rate; and
n is the period to which the cash inflow relates.
Sometimes, the above formula may be split into two components which are: actual cash inflow
and present value factor i.e. 1 / (1 + i)n. Discounted cash flow is then the product of actual
cash flow and the present value factor.
The rest of the procedure is similar to the calculation of simple payback period except that we
have to use the discounted cash flows as calculated above instead of nominal cash flows. Also,
the cumulative cash flow is replaced by cumulative discounted cash flow.
B
Discounted Payback Period = A +
C
Where,
A = Last period with a negative discounted cumulative cash flow;
B = Absolute value of discounted cumulative cash flow at the end of the period A; and
C = Discounted cash flow during the period after A.
Note: In the calculation of simple payback period, we could use an alternative formula for
situations where all the cash inflows were even. That formula is not applicable here since it is
extremely unlikely that discounted cash inflows will be even.
The calculation method is illustrated through the example given below.
Decision Rule
A shorter discounted payback period indicates lower risk. Given a choice between two
investments having similar returns, the one with shorter payback period should be chosen.
Management might also set a target payback period beyond which projects are generally
rejected due to high risk and uncertainty.
Often, the decision may not be an easy one though. For example, where a project with higher
return has a longer payback period thus higher risk and an alternate project having low risk
but also lower return. In such cases the decision mostly rests on management's judgment
and their risk appetite.
Example
An initial investment of $2,324,000 is expected to generate $600,000 per year for 6 years.
Calculate the discounted payback period of the investment if the discount rate is 11%.
Solution
Prepare a table to calculate discounted cash flow of each period by multiplying the actual cash
flows by present value factor. Create a cumulative discounted cash flow column.
1. Initial Investment
Initial investment is the amount required to start a business or a project. It is also called
initial investment outlay or simply initial outlay. It equals capital expenditures plus working
capital requirement plus after-tax proceeds from assets disposed off or available for use
elsewhere.
Capital budgeting decisions involve careful estimation of the initial investment outlay and
future cash flows of a project. Correct estimation of these inputs helps in taking decisions
that increase shareholders wealth.
Formula
Initial investment equals the amount needed for capital expenditures, such as machinery,
tools, shipment and installation, etc.; plus any increase in working capital, minus any after
tax cash flows from disposal of any old assets. Sunk costs are ignored because they are
irrelevant.
Initial Investment = CapEx + ΔWC + D
Where,
CapEx is capital expenditure,
∆WC is the change in working capital and
D is the net cash flow from disposed asset.
Example
Saindak Copper Company Ltd (SCCL) started a copper and gold exploration and extraction
project in Baluchistan in 20X5. In 20X6-20X7, it incurred expenditure of $200 million on
seismic studies of the area and $500 million on equipment, etc. In 20X8, the company
abandoned the project due to disagreement with the government. Recently, a new business
friendly government is sworn in. SCCL managing director believes the project needs
reconsideration. The company's financial analyst and chief engineer estimate that $1,500
million worth of new equipment is needed to restart the project. Shipment and installation
expenditures would amount to $200 million. Current assets must increase by $200 million
and current liabilities by $90 million. The equipment purchased in 20X6-20X7 is no longer
useful and is to be disposed of for after tax proceeds of $120 million. Find the initial
investment outlay.
Solution
Initial investment
= equipment purchase price + shipment and installation + increase in working capital −
disposal inflows
= $1,500 million + $200 million + ($200 million − $90 million) − $120 million
= $1,690 million.
SCCL needs $1,690 million to restart the project. It needs to estimate future cash flows
from the project, and calculate net present value and/or internal rate of return in order to
decide whether to go ahead with the restart or not.
$200 million expenditure on the seismic studies is not part of the initial investment because
it is a sunk cost.
2. Discount Rate
Discount rate is the rate of interest used to determine the present value of the future cash
flows of a project. For projects with average risk, it equals the weighted average cost of capital
but for project with different risk exposure it should be estimated keeping in view the project
risk.
Capital budgeting techniques such as net present value, internal rate of return, discounted
payback period and profitability index are based on the concept of time value of money. In
net present value, we discount the future incremental cash flows of a project to time 0 and
then subtract the initial investment to see if we the project adds value or not. In internal rate
of return technique, the IRR is compared with a rate called the hurdle rate which represents
the cost of capital of the company and the risk of the project and the project is accepted only
if the IRR is higher than the discount rate. The result we get from all the techniques is very
sensitive to the discount rate which makes it arguably the most important input in capital
budgeting process.
3. WACC
The WACC stands for weighted average cost of capital which is the minimum after-tax
required rate of return which a company must earn for all its investors. It is calculated as
the weighted average of cost of equity, cost of debt and cost of preferred stock.
WACC is an important input in capital budgeting and business valuation. It is the discount
rate used to find out the present value of cash flows in the net present value technique. It is
the hurdle rate to which the internal rate of returns of different projects are compared to
decide whether the projects are feasible. It is also used in the free cash flow valuation
model to discount the free cash flow to firm to find a company's intrinsic value.
Formula
For a company which has two sources of finance, namely equity and debt, WACC is
calculated using the following formula:
WACC = Cost of Equity × E/A + Cost of Debt × D/A × (1 – T)
Where E is the market value of equity, D is the market value of debt, A is the sum of
market values of equity and debt, T is the tax rate and E/A and D/A are the weights of
equity and debt in the company's capital structure.
Cost of Equity
Cost of equity is the required rate of return on common stock of the company. It is the
minimum rate of return which a company must earn to keep its common stock price from
falling.
Cost of equity is estimated using different models, such as dividend discount model (DDM)
and capital asset pricing model (CAPM).
E/A is the weight of equity in the company’s total capital. It is calculated by dividing the
market value of the company’s equity by sum of the market values of equity and debt.
D/A is the weight of debt component in the company’s capital structure. It is calculated by
dividing the market value of the company’s debt by sum of the market values of equity and
debt.
Ideally, WACC should be estimated using target capital structure, which is the capital
structure the company’s management intends to maintain in the long-run.
Example
Sanstreet, Inc. went public by issuing 1 million shares of common stock @ $25 per share.
The shares are currently trading at $30 per share. Current risk free rate is 4%, market risk
premium is 8% and the company has a beta coefficient of 1.2.
During last year, it issued 50,000 bonds of $1,000 par paying 10% coupon annually
maturing in 20 years. The bonds are currently trading at $950.
If the tax rate is 30%, calculate the weighted average cost of capital.
Solution
First we need to calculate the proportion of equity and debt in Sanstreet, Inc. capital
structure.
Calculating Capital Structure Weights
Cost of debt is equal to the yield to maturity of the bonds. With the given data, we can find
that yield to maturity is 10.61%. It is calculated using hit and trial method. We can also
estimate it using MS Excel RATE function.
For inclusion in WACC, we need after-tax cost of debt, which is 7.427% [= 10.61% × (1 −
30%)].
Calculating WACC
Having all the necessary inputs, we can plug the values in the WACC formula to get an
estimate of 9.82%.
WACC = 38.71% × 13.6% + 61.29% × 7.427% = 9.8166%
It is called weighted average cost of capital because as you see the cost of different
components is weighted according to their proportion in the capital structure and then
summed up.
WACC represents the average risk faced by the organization. It would require an upward
adjustment if it has to be used to calculate NPV of projects which are riskier than the
company's average projects and a downward adjustment in case of less risky projects.
Further, WACC is after all an estimation. Further, different models for calculation of cost of
equity may yield different values.
Formula
Incremental Cash Flows = Cash Inflows − Cash Outflows − Taxes
Taxes = (Inflows − Outflows − Depreciation Expense) × Tax Rate
Example
Cricket South Asia is appraising construction of the world's largest cricket stadium in Delhi.
The project requires initial investment of INR 1,200 million. It is expected to host 150,000
people and generate annual cash inflows of INR 250 million each year for 10 years.
Maintenance expenditure is expected to be INR 100 million. For tax purposes, INR 900
million of the stadium value is allowable as a deduction on account of depreciation on
straight line basis. Applicable tax rate is 20%. Find the incremental cash flow of the project
over the useful life of the stadium.
Solution
Incremental Cash flows = Cash Inflows − Cash Outflows − (Inflows − Outflows −
Depreciation) × Tax Rate
Depreciation Expense = INR 900 million/10 = INR 90 million
Taxes per Year = (INR 250 million − INR 100 million − INR 90 million) × 20% = INR 12
million
Incremental Cash Flow = INR 250 million − INR 100 million − INR 12 million = INR 138
million
Example
Following table shows cash flow pattern of Alpha and Beta:
USD in million
0 -900 -2000
1 200 500
2 200 -800
3 250 1500
4 300 800
5 150 500
Alpha has normal cash flow stream because it changes direction only once (in Year 1).
Beta has non-normal cash flow stream because it changes direction thrice (in Year 1, 2 and
3).
Example
Alpha Beta is analyzing cash flows stream of Project Gamma which is given below:
Year Gamma
0 (550,000)
1 1,000,000
2 (900,000)
3 1,500,000
The project has non-normal cash flow stream because cash flows change direction thrice (in
Year 1, 2 & 3).
Formula
Certainty equivalent cash flow is calculated using the following formula:
Example
You are the senior financial analyst at Schon Real Estate which invested heavily in Dubai
real estate in 20X5. Unfortunately, the projects did not turn out as profitable as they were
expected. The company's board of director recently appointed Al-Fatih Al-sisi as the new
CEO to turn the company around. He has requested Subramanian Ramasamy, the finance
director, to brief him on the extent to which the projects fell behind on profitability. You
prepared a report for the finance director in which you talked about risk-adjusted discount
rate, expected NPV built into the investment appraisals back in 20X5 and how they compare
with actual performance. Subramanian sent you memo: “The CEO is from general
management background and I fear he might not digest all the complex rate stuff we are
talking about. I would like to brief him in simple cash flow. Please find me certainty
equivalent cash flow for the IT Tower project.”
A risk-adjusted rate of return of 13% was used to discount the uniform expected annual net
cash flows of $2.3 million. The project had a useful life of 15 years and relevant risk free
rate was 5%.
Solution:
Risk Premium
= Risk Adjusted Rate of Return − Risk Free Rate
= 13% − 5%
= 8%
Certainty Equivalent Cash Flow
= $2.3 million ÷ (1 + 8%)
= $2.13 million
You can send the following memo back to the finance director:
IT Tower project was expected to generate $2.13 million certainty equivalent cash flow per
year for 15 years.
Formula
Terminal cash flow has two main components:
a. proceeds from disposal of project equipment, etc. and
b. cash flows associated with reversion of working capital to the level that prevailed before
the start of the project.
It is calculated using the following formula:
Terminal Cash Flow = After-tax Proceeds from Disposal ± Change in Working Capital
After-tax Proceeds from Disposal = Pre-tax Proceeds from Disposal − Tax on gain on
Disposal
Tax on Gain on Disposal = (Pre-tax Proceeds from Disposal − Ending Book Value) × Tax
Rate
Example
Safe Energy is appraising a new solar energy project. They expect the installed equipment
to have an economic life of 5 years after which it is to be replaced by newer technology. The
initial investment on the project amounts to $200 million, $20 million of which is on account
of increased working capital. For tax purposes, the equipment is to be depreciated on a
straight line basis over 5 years with expected residual value of $20 million. The company's
financial analyst projects that the machinery can be disposed of for $40 million. Working
capital will revert back to its initial level at the end of 5 years. Applicable interest rate on
gain on disposal is 20%. Calculate the terminal cash flow.
Solution
Tax on Disposal
= (Proceeds − Book Value) × Tax Rate
= ($40 million − $20 million) × 20%
= $4 million
After Tax Proceeds from Disposal
= $40 million − $4 million
= $36 million
Terminal Cash Flow
= After-tax Proceeds from Disposal + Working Capital Recouped
= $36 million + $20 million
= $56 million