Professional Documents
Culture Documents
Entropica Investment
Entropica is a provider of magnetic resonance imaging devices Entropica evaluating two investment proposals
Construction of completely new manufacturing plant Refurbishing an existing plant
Construction ($ millions) Initial outlay Year 1 inflow Year 2 inflow -$1,200 $100 $250 Refurbishing ($ millions) Initial outlay Year 1 inflow Year 2 inflow -$75 $22 $30
Year 3 inflow
Year 4 inflow
5
$400
$740 $850
Year 3 inflow
Year 4 inflow Year 5 inflow
$41
$47 $48
Year 5 inflow
Payback Period
The payback period is the amount of time required for the firm to recover its initial investment
If the projects payback period is less than the maximum acceptable payback period, accept the project
If the projects payback period is greater than the maximum acceptable payback period, reject the project
Accept / reject
--
Reject
Reject
Average profits after taxes are estimated by subtracting average annual depreciation from the average annual operating cash inflows
Average profits = Average annual operating cash inflows after taxes Average annual depreciation
10
ARR uses accounting numbers, not cash flows; no time value of money
r represents the minimum return that the project must earn to satisfy investors r varies with the risk of the firm and/or the risk of the project
12
When ranking mutually exclusive projects, choose the project with highest NPV
14
Advantages of IRR
Properly adjusts for time value of money Uses cash flows rather than earnings
Disadvantages of IRR
Three key problems encountered in using IRR:
Lending versus borrowing?
Multiple IRRs No real solutions IRR and NPV rankings do not always agree
19
20
Both projects have same IRR, but #1 obviously superior When borrowing, a low IRR is preferred on the loan.
Multiple IRRs
NPV ($)
NPV>0
Discount rate
IRR
When project cash flows have multiple sign changes, there can be multiple IRRs With multiple IRRs, which do we compare with the cost of capital to accept/reject the project?
21
No Real Solution
Sometimes projects do not have a real IRR solution Modify Entropicas construction project to include a large negative outflow (-$1,300 million) in year 6. There is no real number that will make NPV=0, so no real IRR. Project is a bad idea based on NPV. At r =16%, project has NPV= -$391.92 million, so reject!
22
Refurbishing
36.53%
$41.34 mn
Refurbishing project has higher IRR, but doesnt increase shareholders wealth as much as construction project
23
IRR = 17%
13% 15%
17%
Discount rate
The NPV of the long-term project is more sensitive to the discount rate than the NPV of the short-term project is
Long-term project has higher NPV if the cost of capital is less than 13%. Short-term project has higher NPV if the cost of capital is greater than 13%
24
incremental project
Cash flows of large project minus cash flows of small project Cash flows of long-term project minus cash flows of short-term project
Profitability Index
Calculated by dividing the PV of a projects cash inflows by the PV of its outflows
CF1 CF2 CFT ... (1 r ) (1 r ) 2 (1 r ) T PI CF0
PV of CF (yrs1-5) $1341.65 mn $116.34 mn
Decision rule: Accept projects with PI > 1.0, equal to NPV > 0
Project Construction Refurbishing Initial Outlay $1.2 bn $75 mn PI 1.12 1.55
Capital Budgeting
Generating, reviewing, analyzing, selecting, and implementing long-term investment proposals
Payback Period Discounted payback period Accounting rate of return Net Present Value (NPV) Internal rate of return (IRR) Profitability index (PI)