Professional Documents
Culture Documents
CH 27
CH 27
Thirteenth Edition
Weygandt ● Kimmel ● Kieso
Chapter 27
$900,000
Cash payback period = 4.3 years
$210,000
Copyright ©2018 John Wiley & Sons, Inc. 13
Net Present Value Method (1 of 3)
Discounted cash flow technique:
• Generally recognized as best approach
• Considers both estimated total cash inflows and time
value of money
• Two methods:
o Net present value (NPV)
o Internal rate of return (IRR)
9%
Discount Present
Cash Flow Factor Value
Present value of net annual cash flows $210,000 4.48592 $942,043
Less: Capital investment 900,000
Net present value $ 42,043
Intangible Benefits
Might include increased quality, improved safety, or
enhanced employee loyalty.
To avoid rejecting projects with intangible benefits:
1. Calculate NPV ignoring intangible benefits
2. Project conservative estimates of value of intangible
benefits, and incorporate these values into NPV
calculation
Project A Project B
Initial investment $40,000 $90,000
Net annual cash flow 10,000 19,000
Salvage value 5,000 10,000
Present value of net cash flows
($10,000 × 5.65022) + ($5,000 × .32197) 58,112
($19,000 × 5.65022) + ($10,000 × .32197) 110,574
Project A Project B
$58,112 $110,574
1.45 1.23
$40,000 $90,000
Copyright ©2018 John Wiley & Sons, Inc. 38
Profitability Index (2 of 3)
Assume Project A has a present value of net cash inflows
of $79,600 and an initial investment of $60,000. Project B
has a present value of net cash inflows of $82,500 and an
initial investment of $75,000. Assuming the projects are
mutually exclusive, which project should management
select?
a. Project A
b. Project B
c. Project A or B
d. There is not enough data to answer the question
Copyright ©2018 John Wiley & Sons, Inc. 39
Profitability Index (3 of 3)
Assume Project A has a present value of net cash inflows
of $79,600 and an initial investment of $60,000. Project B
has a present value of net cash inflows of $82,500 and an
initial investment of $75,000. Assuming the projects are
mutually exclusive, which project should management
select?
a. Answer: Project A
b. Project B
c. Project A or B
d. There is not enough data to answer the question
Copyright ©2018 John Wiley & Sons, Inc. 40
Risk Analysis
A simplifying assumption made by many financial analysts
is that projected results are known with certainty.
• Projected results are only estimates
• Sensitivity analysis is used to deal with uncertainty
o Uses a number of outcome estimates to get a sense of
variability among potential returns
Now, find the rate that corresponds to the present value factor.
$900,000 + $0
Average investment = = $450,000.
2
$60,000
Annual rate of return = = $13.3%.
$450,000
Since the annual rate of return (13.3%) is greater than Watertown’s required
rate of return (9%), the proposed project is acceptable.