Chapter - 3
Chapter - 3
Chapter - 3
Finance
Session 17 & 18
Unit III: Capital Budgeting
And its Practices
Introduction
Examples
Replacing worn out or obsolete assets
improving business efficiency
acquiring assets for expansion into new
products or markets
acquiring another business
complying with legal requirements
satisfying work-force demands
environmental requirements
Example
Operating Cash Flow Calculation
Existing Hoist
After-Tax Operating Cash Flows: Existing Hoist
Profits before
Year
Profits before
Deprec.
14,000
$ 5,440
14,000
Taxes
$
Profits After
After Tax
Taxes
Inflow s
Taxes
8,560
$ 3,424
1,600
12,400
14,000
14,000
5
6
5,136
10,576
4,960
7,440
9,040
14,000
5,600
8,400
8,400
14,000
5,600
8,400
8,400
14,000
14,000
5,600
8,400
8,400
Example
Operating Cash Flow Calculation
Calculation of Incremental Operating Cash Flows
Increm ental Cash Flow
Year
1
Hoist A
$
16,440
Hoist B
$
18,000
Existing
$
10,576
Hoist A
$
5,864
Hoist B
$
7,424
18,744
22,080
9,040
9,704
13,040
16,248
20,160
8,400
7,848
11,760
14,904
18,480
8,400
6,504
10,080
14,904
18,480
8,400
6,504
10,080
960
1,200
960
1,200
Example
Terminal Cash Flow Calculation
Terminal Cash Flow (Year 5)
Hoist A
Proceeds from sale of New
12,000
Hoist B
$
20,000
2,400
3,000
9,600
17,000
(3,840)
(6,800)
8,160
13,200
1,000
1,000
(400)
(400)
600
600
Change in NWC
4,000
6,000
12,760
19,800
Example
Terminal Cash Flow Calculation
6,504
Hoist B
$
12,760
$
19,264
10,080
19,800
29,880
Example
Incremental Cash Flow Summary
Existing
$
Hoist A
$
(37,488) $
Hoist B
(51,488)
9,936
6,504
8,064
9,936
8,808
12,144
9,040
7,208
11,120
8,400
6,504
10,080
8,400
19,264
29,880
Principles of Corporate
Finance
Session 19 & 20
Unit III: Capital Budgeting
And its Practices
Project Evaluation:
Alternative Methods
Independent Project
For this project, assume that it is
independent of any other potential
projects that Basket Wonders may
undertake.
Independent A project whose
acceptance (or rejection) does not
prevent the acceptance of other
projects under consideration.
40 K
10 K
12 K
15 K
4
10 K
5
7K
Cumulative
Inflows
3 (a)
10 K
10 K
12 K
22 K
15 K
37 K (c)
10 K (d) 7 K
47 K
54 K
PBP = a + ( b c ) / d =
3 + (40 37) / 10 = 3 +
(3) / 10 = 3.3 Years
40 K
40 K
10 K
30 K
12 K
18 K
15 K
3 K
10 K
7K
7K
14 K
PBP
Cumulative
Cash Flows
= 3 + ( 3K ) / 10K
= 3.3 Years
PBP Strengths
and Weaknesses
Strengths:
Easy to use and
Weaknesses:
Does not account
understand
for TVM
Can be used as a
Does not consider
measure of
cash flows beyond
liquidity
the PBP
Easier to forecast ST Cutoff period is
than LT flows
subjective
Principles of Corporate
Finance
Session 20
Unit III: Capital Budgeting
And its Practices
CF2
+
(1+k)2
CFn
ICO
+...+
(1+k)n
NPV Solution
Basket Wonders has determined that the
appropriate discount rate (k) for this project
is 13%.
NPV = $10,000 +$12,000 +$15,000 +
(1.13)1 (1.13)2 (1.13)3
$10,000 $7,000
$40,000
4 +
5
(1.13)
(1.13)
NPV Solution
NPV = $10,000(PVIF13%,1) + $12,000(PVIF13%,2) +
$15,000(PVIF13%,3) + $10,000(PVIF13%,4) +
$ 7,000(PVIF13%,5) $40,000
NPV = $10,000(0.885) + $12,000(0.783) +
$15,000(0.693) + $10,000(0.613) +
$ 7,000(0.543) $40,000
NPV = $8,850 + $9,396 + $10,395 +
$6,130 + $3,801 $40,000
= - $1,428
NPV Strengths
and Weaknesses
Strengths:
Weaknesses:
Cash flows
May not include
assumed to be
managerial
reinvested at the
options embedded
hurdle rate.
in the project. See
Accounts for TVM. Chapter 14.
Considers all
cash flows.
$000s
15
Sum of CFs
Thre
e of
10
5
IRR
are
NPV@13%
0
-4
6
9
12
Discount Rate (%)
eas
y
15
now
CF1
PI =
(1+k)1
CF2
+
(1+k)2
CFn
+...+
(1+k)n
<< OR >>
Method #2:
PI = 1 + [ NPV / ICO ]
ICO
PI Acceptance Criterion
PI
= $38,572 / $40,000
= .9643 (Method #1, previous slide)
PI Strengths
and Weaknesses
Strengths:
Same as NPV
Allows
comparison of
different scale
projects
Weaknesses:
Same as NPV
Provides only
relative profitability
Potential Ranking
Problems
Principles of Corporate
Finance
Session 23
Unit III: Capital Budgeting
And its Practices
CF1
ICO = (1 + IRR)1
CF2
(1 + IRR)
+...+
CFn
(1 + IRR)n
IRR Solution
$10,000
$12,000
$40,000 =
+
+
(1+IRR)1 (1+IRR)2
$15,000
$10,000
$7,000
+
+
(1+IRR)3 (1+IRR)4 (1+IRR)5
Find the interest rate (IRR) that causes the
discounted cash flows to equal $40,000.
X
0.05
0.10 $41,444
IRR $40,000
0.15 $36,841
$1,444
$4,603
$1,444
$4,603
X
0.05
0.10 $41,444
IRR $40,000
0.15 $36,841
$1,444
$4,603
$1,444
$4,603
0.10 $41,444
IRR $40,000
0.15 $36,841
($1,444)(0.05)
$4,603
X=
$1,444
$4,603
X = 0.0157
IRR Strengths
and Weaknesses
Strengths:
Accounts for
TVM
Considers all
cash flows
Less
subjectivity
Weaknesses:
Assumes all cash
flows reinvested at
the IRR
Difficulties with
project rankings and
Multiple IRRs
Evaluation Summary
Basket Wonders Independent Project
3.3
3.5
Accept
IRR
11.47%
13%
Reject
NPV
-$1,424
$0
Reject
PI
.96
1.00
Reject