Professional Documents
Culture Documents
BFF2140 TUTORIAL SET 05 - Additional Problem - Solutions
BFF2140 TUTORIAL SET 05 - Additional Problem - Solutions
1. You have an opportunity to invest $50 000 now in return for $60 000 in one
year. If your cost of capital is 8%, what is the NPV of this investment?
Plan: Calculate the NPV by computing the PV of the 60,000 using r = 0.08.
2. You have an opportunity to invest $100 000 now in return for $80 000 in one
year and $30 000 in two years. If your cost of capital is 9%, what is the NPV
of this investment?
Plan: Calculate the NPV by computing the PV of the two positive cash flows using r = 0.09.
80,000 80, 000
Execute: NPV 100, 000 $1355.10
1.09 1.092
Evaluate: This is a bad investment opportunity as it produces a negative NPV. Even though the
total of the cash flows is more than the investment, they come later in time and are not enough
to overcome the time value of money at your cost of capital.
3. Your storage firm has been offered $100 000 in one year to store some goods
for one year. Assume your costs are $95 000, payable immediately, and the
cost of capital is 8%. Should you take the contract?
Plan: Determine the net present value of the proposal. NPV PVbenefits PVcos ts
Copyright ©2018 Pearson Australia (a division of Pearson Australia Group Pty Ltd) – 9781488611001/Berk/Fundamentals of
Corporate Finance/3e
Evaluate: No, you should not take the contract, as the NPV of the contract is negative. This
would destroy value for the firm.
4. You run a construction firm. You have just won a contract to build a
government office building. Building it will require an investment of $10
million today and $5 million in one year. The government will pay you $20
million in one year upon the building’s completion. Assume the cost of capital
is 10%.
b. How can your firm turn this NPV into cash today?
Plan: The NPV of a project is the present value of the benefits minus the present value of the
costs. Compute the NPV of the project. If NPV is positive, accept the project. If NPV is negative,
reject the project.
If the project is accepted, then determine how much money a lender would be willing to lend
against the cash flows of the project.
Evaluate: The firm can borrow $18.18 million today and pay it back with 10% interest using the
$20 million it will receive from the government (18.18 1.10 = 20). The firm can use$10 million
of the $18.18 million to cover its costs today, and save $4.55 million in the bank earning 10%
interest to cover its cost of 4.55 1.10 = $5 million next year. This leaves 18.18 – 10 – 4.55 =
$3.63 million in cash for the firm today, the same amount as the NPV.
5. You have been offered a unique investment opportunity. If you invest $10
000 today, you will receive $500 one year from now, $1500 two years from
now, and $10 000 10 years from now.
a. What is the NPV of the opportunity if the cost of capital is 6% per year?
Should you take the opportunity?
b. What is the NPV of the opportunity if the cost of capital is 2% per year?
Should you take it now?
Plan: Draw a timeline to show when the cash flows will occur. Determine the NPV of the cash
flows at 6% interest and 2% interest.
Execute:
0 1 2 3 10
–10,000 500 1500 10,000
500 1500 10,000
a. NPV 10,000 $2609.36
1.06 1.062 1.0610
Copyright ©2018 Pearson Australia (a division of Pearson Australia Group Pty Ltd) – 9781488611001/Berk/Fundamentals of
Corporate Finance/3e
500 1500 10,000
b. NPV 10,000 $135.43
1.02 1.022 1.0210
Evaluate:
a. Since at a 6% interest rate, the NPV is –$2609.36, which is less than zero, you would not
take this investment opportunity.
b. Since at a 2% interest rate, the NPV is $135.43, which is greater than zero, you would take
this investment opportunity.
Plan: Draw the timeline of the cash flows for the investment opportunity. Compute the NPV of
the investment opportunity at 2% interest per year to determine if it is an attractive investment
opportunity.
0 1 2 3
Evaluate: Since the investment opportunity has a positive NPV of $5729.69, Joyce should make
the investment.
7. Your factory has been offered a contract to produce a part for a new printer.
The contract would last for three years and your cash flows from the contract
would be $5 million per year. Your up-front setup costs to be ready to produce
the part would be $8 million. Your cost of capital for this contract is 8%.
b. If you take the contract, what will be the change in the value of your firm?
Plan: We can compute the NPV of the project similarly to Eq. (8.3). The cash flows are an
immediate $8 million outflow followed by an annuity inflow of $5 million per year for 3 years and
a discount rate of 8%.
Execute:
5 1
a. NPV 8 1 $4.89 million
0.08 1.083
Given: 3 8 5 0
Solve for: -12.89
Excel formula: =PV(0.08,3,5)
Evaluate: The NPV rule indicates that by making the investment, your factory will increase the
value of the firm today by $4.89 million
11. AdventureParks Ltd is evaluating the construction of a new theme park. The
theme park would cost $500 million to build, but would operate for 20 years.
AdventureParks expects annual cash flows from operating the theme park to
be $70 million and its cost of capital is 12%.
a.
b. The IRR is the point at which the line crosses the x-axis. In this case, it falls very close to
13%. Using Excel, the IRR is 12.7%.
c. Yes, because the NPV is positive at the discount rate of 12%.
d. The discount rate could be off by 0.724% before the investment decision would change.
12. You are a real estate agent thinking of placing a sign advertising your services
at a local bus stop. The sign will cost $5000 and will be posted for one year.
You expect that it will generate additional revenue of $500 per month. What
is the payback period?
5000/500 = 10 months. You will recover your expenditure for the sign in 10 months.
Copyright ©2018 Pearson Australia (a division of Pearson Australia Group Pty Ltd) – 9781488611001/Berk/Fundamentals of
Corporate Finance/3e
company will have to provide product support expected to cost $100 000 per
year in perpetuity. Assume that all profits and expenses occur at the end of
the year.
a. What is the NPV of this investment if the cost of capital is 6%? Should the
firm undertake the project? Repeat the analysis for discount rates of 2% and
11%.
Plan: We can compute the NPV of the project using an approach similar to Eq. 8.3. Setting the
NPV to zero, we can then solve for the IRR and then analyze the results according to the IRR
rule.
Execute:
a. Timeline:
0 1 2 10 11 12
1 1
The PV of the profits is PVprofits 1
r
10
1 r
0.1
The PV of the support costs is PVsupport
r
1 1 0.1
NPV 5 PVprofits PVsupport 5 1
r r
10
1 r
If r = 6% then NPV = $693,420.
If r = 2% then NPV = –$1,017,415.
If r = 11% then NPV = –$19,859.
b. From the answer to part (a) there are at least two IRRs. We can see that because the NPV
is negative at 2%, then is positive at 6% and then is negative again at 11%. Therefore, the
NPV profile must cross the x-axis at least twice.
c. The IRR rule says nothing in this case because there are at least two IRRs.
Evaluate: The IRR investment rule is based on the concept that if the return on the investment
opportunity you are considering is greater than the return on other alternatives in the market
with the equivalent risk and maturity you should undertake the investment opportunity. In this
case, there are two IRRs and therefore the IRR rule is not useful. The NPV rule states that when
making an investment decision, take the alternative with the highest NPV. Choosing this
alternative is equivalent to receiving its NPV in cash today. In this case, the NPV is positive only
when the cost of capital is at 6% and therefore they should accept the project at the cost of
capital of 6% only.
18. You own a coal mining company and are considering opening a new mine. The
mine itself will cost $120 million to open. If this money is spent immediately,
the mine will generate $20 million for the next 10 years. After that, the coal
will run out and the site must be cleaned and maintained at environmental
standards. The cleaning and maintenance are expected to cost $2 million per
year in perpetuity. What does the IRR rule say about whether you should
Copyright ©2018 Pearson Australia (a division of Pearson Australia Group Pty Ltd) – 9781488611001/Berk/Fundamentals of
Corporate Finance/3e
accept this opportunity? If the cost of capital is 8%, what does the NPV rule
say?
Plan: We can compute the IRR by first computing the NPV and finding the rate that sets that
NPV equal to zero. In order to determine how many IRRs will set NPV equal to zero we can plot
NPV as a function of the discount rate.
–120 20 20 20 –2 –2
You can verify that r = 0.02924 or 0.08723 gives an NPV of zero. There are two IRRs, so you
cannot apply the IRR rule. Let’s see what the NPV rule says. Using the cost of capital of 8% gives:
20 1 2
NPV 120 1 $2.622 million
0.08 1.0810 0.08 1.08 10
The investment has a positive NPV of $2,621,791. In this case, the NPV as a function of the
discount rate is n-shaped.
Evaluate: The IRR investment rule is based on the concept that if the return on the investment
opportunity you are considering is greater than the return on other alternatives in the market
with the equivalent risk and maturity you should undertake the investment opportunity. In this
case, there are two IRRs and therefore the IRR rule is not useful. The NPV rule states that when
making an investment decision, take the alternative with the highest NPV. Choosing this
alternative is equivalent to receiving its NPV in cash today. In this case, the NPV is positive and
the investment should be undertaken if the opportunity cost of capital is between 2.93% and
8.72%.
24. You are choosing between two projects, but can only take one. The cash flows
for the projects are given in the following table:
Copyright ©2018 Pearson Australia (a division of Pearson Australia Group Pty Ltd) – 9781488611001/Berk/Fundamentals of
Corporate Finance/3e
a. What are the IRRs of the two projects?
b. If your discount rate is 5%, what are the NPVs of the two projects?
Plan: We can compute the IRR by using an approach similar to Eq. 8.3 and then rearranging it
so that NPV equals zero and solving for r. Once we compute r, we can compute the NPV of both
projects.
0 1 2 3 4
–50 25 20 20 15
–100 20 40 50 60
25 20 20 15
a. NPVA 50 IRRA 24%
1 r 1 r 2
1 r 1 r
3 4
20 40 50 60
NPVB 100 IRRB 21%
1 r 1 r 2 1 r 3 1 r 4
25 20 20 15
b. NPVA 50 $21.57 million
1.05 1.052
1.053
1.054
20 40 50 60
NPVB 100 $47.88 million
1.05 1.052 1.053 1.054
Evaluate: The IRR and NPV rank differently due to the difference in the initial investment.
Investment A earns a higher rate of return on a smaller investment.
26. You are considering the following two projects and can only take one. Your
cost of capital is 11%.
c. At what cost of capital are you indifferent between the two projects?
–100 25 30 40 50
–100 50 40 30 20
Copyright ©2018 Pearson Australia (a division of Pearson Australia Group Pty Ltd) – 9781488611001/Berk/Fundamentals of
Corporate Finance/3e
25 30 40 50
a. NPVA 100 $9.06 million
1.11 1.112 1.113 1.114
50 40 30 20
NPVA 100 $12.62 million
1.11 1.112
1.113
1.114
c. This can be solved two ways. One is to calculate the IRR of the difference in cash flows
between the two projects. The other is to create NPV profiles of both investments and
determine the cost of capital at which the NPVs of both projects are the same.
0 1 2 3 4
–100 25 30 40 50
–100 50 40 30 20
0 –25 –10 10 30
25 10 10 30
NPV 0 IRR 5.567%
1 r 1 r 2
1 r 1 r
3 4
NPV profiles of investments A and B are shown below. The profiles cross at a cost of capital
of 5.6%.
Evaluate:
d. You should invest in B, as it has a higher NPV.
Copyright ©2018 Pearson Australia (a division of Pearson Australia Group Pty Ltd) – 9781488611001/Berk/Fundamentals of
Corporate Finance/3e