Final Revision
Final Revision
Assuming a required rate of return of 8% for both projects, which one of these mutually
exclusive projects would you recommend?
Option 1:
0.5 0.7 0.8
𝑁𝑃𝑉1 = + 2
+ − 1 = 0.6982 𝑚𝑖𝑙
1 + 8% (1 + 8%) (1 + 8%)3
Option 2:
1.3 1.3 1.3
𝑁𝑃𝑉2 = + + − 3 = 0.3502 𝑚𝑖𝑙
1 + 8% (1 + 8%)2 (1 + 8%)3
Because NPV1 > NPV2, choose the Jetty project.
2. Problems with NPV
- Company faces capital rationing (have limited fund and cannot invest in all positive NPV
projects).
2.1. Comparing projects with different lives
- When comparing two mutually-exclusive projects with different lives, it is necessary to
make comparisons over the same time period.
- So, we compare the annual equivalent (AE), or the annual annuity with the same NPV.
- The equivalent annual annuity (AE) approach calculates the constant annual cash flow
generated by a project over its lifespan if it was an annuity. The present value of the
constant annual cash flows is exactly equal to the project’s net present value (NPV).
Example: Machine A costs $3,000 and then $1,000 per annum for the next four years. Machine
B costs $6,000 and then $1,200 for the next eight years. The required rate of return for both
projects is 10%. If either of the machines wears out, the company would have to replace with
a new one. Which is the better project the company should choose? Assume that the two
projects bring the same benefits (profits) to the company.
Step 1: Calculate the NPV for each project
3
1
1−
(1 + 10%)4
𝑁𝑃𝑉𝐴 = −3,000 − 1,000 ∗ [ ] = −6,169.87
10%
1
1−
(1 + 10%)8
𝑁𝑃𝑉𝐵 = −6,000 − 1,200 ∗ [ ] = −12,401.91
10%
Step 2: Convert the NPVs for each project into an annual equivalent annuity.
𝐴𝐸𝐴 1
𝑁𝑃𝑉𝐴 = −6,169.87 = ∗ [1 − ]
10% (1 + 10%)4
<=> 𝐴𝐸𝐴 = −1,946.41
𝐴𝐸𝐵 1
𝑁𝑃𝑉𝐵 = −12,401.91 = ∗ [1 − ]
10% (1 + 10%)8
<=> 𝐴𝐸𝐵 = −2,324.66
Therefore, the company should choose machine A.
Example: P&G must decide which of the two machines it should use to produce its new line
of products – new generation of shampoo called Maxxhair. Machine A costs $100,000 has a
useful life of 4 years, and generates after-tax cash flows of $40,000 per year. Machine B costs
$65,000, has a useful life of 3 years, and generates after-tax cash flows of $35,000 per year.
Assume that the discount rate is 10% per year. Which machine P&G should buy?
1
1−
(1 + 10%)4
𝑁𝑃𝑉𝐴 = −100,000 + 40,000 ∗ [ ] = 26,794.62
10%
𝐴𝐸𝐴 1
𝑁𝑃𝑉𝐴 = 26,794.62 = ∗ [1 − ]
10% (1 + 10%)4
<=> 𝐴𝐸𝐴 = 8,452.92
1
1−
(1 + 10%)3
𝑁𝑃𝑉𝐵 = −65,000 + 35,000 ∗ [ ] = 22,039.82
10%
𝐴𝐸𝐵 1
𝑁𝑃𝑉𝐵 = 22,039.82 = ∗ [1 − ]
10% (1 + 10%)3
<=> 𝐴𝐸𝐵 = 8,862.54
P&G should buy machine B.
4
• A project is accepted based on the payback criteria may not have a positive NPV.
III) INTERNAL RATE OF RETURN
- Internal rate of return (IRR) is the discount rate that results in a zero NPV for the project.
𝑪𝑭𝟏 𝑪𝑭𝟐 𝑪𝑭𝟑 𝑪𝑭𝑻
𝑵𝑷𝑽 = 𝟎 = 𝑪𝑭𝟎 + + + + ⋯ +
𝟏 + 𝑰𝑹𝑹 (𝟏 + 𝑰𝑹𝑹)𝟐 (𝟏 + 𝑰𝑹𝑹)𝟑 (𝟏 + 𝑰𝑹𝑹)𝑻
- IRR found by computer/calculator or manually by trial and error.
- The IRR decision rule is:
• If IRR is greater than the cost of capital, accept the project.
• If IRR is less than the cost of capital, reject the project.
Example: Initial investment = - $200
Year Cash flow
1 $50
2 100
3 150
Find the IRR.
50 100 150
0 = −200 + + +
1 + 𝐼𝑅𝑅 (1 + 𝐼𝑅𝑅)2 (1 + 𝐼𝑅𝑅)3
<=> 𝐼𝑅𝑅 = 19.44%
1. Problems with IRR
1.1. Borrowing or lending
Project 0 1 IRR NPV at 10%
A -1,000 1,500 50% 363.64
B 1,000 -1,500 50% -363.64
Both projects have an IRR = 50%, but only project A is acceptable.
1.2. Multiple rates of returns
- Project will have multiple rates of returns in case of unconventional cash flows (there is
more than one negative cash flows).
Year Cash flows
0 -$252
1 1,431
2 -3,035
3 2,850
4 -1,000
- If you have more than one IRR, you cannot use any of them to make your decision.
6
$189,000. This equipment has a current book value of zero and a current market value of
$39,900. What value should be assigned to the land and equipment if Jamestown Co. opts to
use both for a new project?
The land: 1.32 million.
The equipment: 39,900.
Relevant cost = 1,320,000 + 39,900 = 1,359,900.
Example: Blue Shoe currently sells (annually):
• 13,000 pairs of athletic shoes at $79 each.
• 4,500 pairs of dress shoes at $49 each.
The company is considering expanding its offerings to include sandals at $29 a pair, which
have the following effects:
• Increase annual athletic shoe sales by 800 pairs.
• Reduce annual dress shoe sales by 1,000 pairs.
Blue Shoe expects to sell 4,500 pairs of sandals yearly.
What amount should Blue Shoe use as the annual estimated sales revenue when it analyzes the
addition of sandals to its lineup?
Current revenue from athletic shoes = 79 * 13,000 = 1,027,000
Estimated revenue from athletic shoes = 79 * (13,000 + 800) = 1,090,200
Side effect of athletic shoes = 1,090,200 – 1,027,000 = 63,200
Current revenue from dress shoes = 49 * 4,500 = 220,500
Estimated revenue from dress shoes = 49 * (4,500 – 1,000) = 171,500
Side effect of dress shoes = 171,500 – 220,500 = - 49,000
Estimated revenue from sandals = 29 * 4,500 = 130,500
Total estimated sales revenue of sandals = 63,200 – 49,000 + 130,500 = 144,700
d) Recognize the investment in working capital, which is fully recovered at the end of
the project.
- Most projects entail an additional investment in working capital in addition to long term
assets. A project will need some amount of cash on hand to pay for expenses that arise
(before it collects $ from selling products). When project ends, receivables are collected,
inventories are sold, these activities free up the net working capital originally invested.
e) Beware of allocated overhead costs.
10
- Beware of allocated overhead costs (rent, heat, electricity). These overhead costs may not
be related to a particular project, but they must be paid for nevertheless.
1.2. Rule 2: Discount after-tax cash flows, not accounting profit
- Project evaluation is interested only in measuring cash flow when it actually occurs, not
when it accrues in an accounting sense. And tax is definitely a cash outflow, so always use
after-tax incremental cash flows.
- Depreciation itself is a non-cash expense; it is only relevant because it affects taxes.
• Therefore, tax depreciation is relevant, not book depreciation (if they differ).
• Depreciation tax deduction provides a “tax shield”.
- Assets are depreciated down to their estimated salvage values in the final year.
• Sales tax, delivery costs, and installation are regarded as part of the cost of the new
asset for depreciation purposes.
- More on depreciation method:
• Straight-line method.
• Accelerated method (reducing balance method).
• MACRS (Modified Accelerated Cost Recovery System).
- More on salvage value (market selling price):
• If SV > BV => gain on sale of assets.
• If SV < BV => loss on sale of assets.
• If SV = BV => no gain or loss.
• If an asset is later sold for an amount above (or below) its book value, there is a tax
effect.
𝑻𝒂𝒙𝒆𝒔 𝒐𝒏 𝒕𝒉𝒆 𝒔𝒂𝒍𝒆 𝒐𝒇 𝒂𝒔𝒔𝒆𝒕 = (𝑩𝒐𝒐𝒌 𝒗𝒂𝒍𝒖𝒆 − 𝑺𝒂𝒍𝒗𝒂𝒈𝒆 𝒗𝒂𝒍𝒖𝒆) ∗ 𝒕𝒂𝒙 𝒓𝒂𝒕𝒆
(Nếu Taxes là số âm => taxes paid, nếu Taxes là số dương => taxes received)
a. MACRS system
11
Property Class
Year 3-year 5-year 7-year
1 33.33% 20% 14.29%
2 44.45% 32% 24.49%
3 14.81% 19.2% 17.49%
4 7.41% 11.52% 12.49%
5 11.52% 8.93%
6 5.76% 8.92%
7 8.93%
8 4.46%
Example: Suppose we have an asset that falls in the 5-year MACRS classification and the
initial cost is $12,000. Calculate the depreciation and book value of this asset for each year.
Year Beginning book Depreciation Ending book value
value
1 $12,000 $2,400 9,600
2 9,600 3,840 5,760
3 5,760 2,304 3,456
4 3,456 1,382.4 2,073.6
5 2,073.6 1,382.4 691.2
6 691.2 691.2
b. Disposal of assets
- If the salvage value > book value, a profit/gain is made on disposal. This profit/gain is
subject to tax (excess depreciation in previous periods).
- If the salvage value < book value, the ensuing loss on disposal is a tax deduction
(insufficient depreciation in previous periods). A tax rebate will be given.
Example: In the previous example, assume that we would be able to sell the asset at the end of
year 5 for $3,000. Tax rate is 34%. Calculate the resulting taxes to be paid/received from selling
the asset. What is the CF from selling the asset at the end of year 5?
Taxes paid/received = (691.2 – 3,000) * 34% = -784.992
Net cash flows from selling asset = 3,000 – 784.992 = 2,215
c. Operating cash flow calculation
Example: Assume a project has the following estimates:
Sales = 1,500
Costs = 700
Depreciation = 600
Tax rate = 34%
12
𝐸(𝑟) = ∑ 𝑝𝑖 𝑟𝑖
𝑖=1
Where:
pi: probability of state “i” happening.
ri: the return in state “i”.
n: number of possible outcomes/states.
Example:
State of economy pi: probability of state “i” ri: the return in state “i”
Boom 0.25 35%
Normal 0.5 15%
Recession 0.25 -5%
- Variance is a measure of the variation of possible rates of return (ri) from the expected
return.
𝑛
Example:
State of economy Pi Return on asset A Return on asset B
Boom 0.4 30% -5%
Bust 0.6 -10% 25%
Find the expected return, variance, and standard deviation.
Expected Return:
𝐸(𝑟)𝐴 = 0.4 ∗ 30% + 0.6 ∗ (−10%) = 6%
𝐸(𝑟)𝐵 = 0.4 ∗ (−5%) + 0.6 ∗ 25% = 13%
Variance:
𝜎𝐴 2 = 0.4 ∗ (30% − 6%)2 + 0.6 ∗ (−10% − 6%)2 = 3.84%
𝜎𝐵 2 = 0.4 ∗ (−5% − 13%)2 + 0.6 ∗ (25% − 13%)2 = 2.16%
Standard Deviation:
𝜎𝐴 = √𝜎𝐴 2 = 19.6%
𝜎𝐵 = √𝜎𝐵 2 = 14.7%
II) MEASURING RISK AND RETURN – TWO OR MORE ASSETS
1. Portfolio
- A portfolio is a collection of assets held by an investor (bond, stock, IOU, COD,…)
- The risk – return trade-off for a portfolio is measured by the portfolio’s expected return
and standard deviation, just as with individual assets.
2. Portfolio expected returns
- The expected return of a portfolio is the weighted average of the expected returns for each
asset in the portfolio.
𝑛
𝐸(𝑅𝑝 ) = ∑ 𝑤𝑗 𝐸(𝑅𝑗 )
𝑗=1
Where:
𝑤𝑗 : the proportion of fund invested in asset j
C = coupon payment
r = YTM
FV = Par value (face value of the bond)
n = # periods until maturity
Note: Be careful if the bond’s coupon is paid annually or semi-annually or even quarterly…to
have the appropriate “r” and “n” and “coupon” in the formula.
OR using CAPM:
𝐸(𝑅𝑖 ) = 𝑅𝐹 + 𝛽𝑖 ∗ [𝐸(𝑅𝑀 ) − 𝑅𝐹 ]
- In which Rf = risk-free rate (in your problem it’s frequently referred to as the Government
bond/bill rates; (RM – Rf) = market risk premium; E measures the level of systematic risk
of the stock.
- Note: Be very careful if the problem gives you information about Market return, which is
RM or market risk premium, which is (RM – Rf). Lots of students have this same mistake
on the test!!!