By NEAS - 11/8/2022 12:42:28 PM
Corpfin Mod 4 npv irr 3 projects practice exam question
A firm has three projects (S = short; M = medium; L = long), each with an opportunity cost of capital of 11.3% and one initial investment at time t=0. The initial investment differs for the three projects.
● Project S has one cash inflow of 1,846.00 at time t=1.
● Project M has cash inflows of 392.00 each at times t=1 and t=2.
● Project L has cash inflows of 548.00 each at times t=1, t=2, and t=3.
❏ Projects S and M have the same IRR.
❏ Projects S and L have the same NPV.
The IRR of Project L is 15.9%.
Question 1.2: What is the initial investment (at time t=0) of project L?
Answer 1.2: The cash flows for Project L are the initial investment at time t=0 and cash inflows of 548.00 each at times t=1, t=2, and t=3. The IRR of Project L is 15.9%. We solve for the initial investment Z:
Z = 548 / 1.1591 + 548 / 1.1592 + 548 / 1.1593 = 1,232.77
Question 1.3: What is the NPV of Projects L and S?
Answer 1.3: The opportunity cost of capital is 11.3%. For project L, the initial investment is 1,232.77 at time t=0 and the cash inflows are 548.00 each at times t=1, t=2, and t=3. The NPV of the project is
– 1,232.77 + 548 / 1.113 1 + 548 / 1.1132 + 548 / 1.1133 = 99.43
Project S has the same NPV.
Question 1.4: What is the initial investment of Project S?
Answer 1.4: The NPV of Project S is 99.43 and it has one cash inflow of 1,846.00 at time t=1. The initial investment of Project S satisfies
initial investment + 1,846.00 / 1.113 1 = 99.43
➾ initial investment = 99.43 – 1,846.00 / 1.113 1 = (1,559.15), or a cash outflow of 1,559.15.
Question 1.5: What is the IRR of Projects S and M?
The IRR of Project S satisfies 1,559.15 × IRR = 1,846.00, so
IRR = 1,846.00 / 1,559.15 – 1 = 18.398%
Project M has the same IRR.
Question 1.6: What is the initial investment of Project M?
Using the IRR of 18.398% for Project M and the cash inflows of 392.00 each at times t=1 and t=2, we derive the initial investment as
392 / 1.18398 1 + 392 / 1.183982 = 610.73
Question 1.7: What is the NPV of Project M?
Answer 1.7: The opportunity cost of capital is 11.3%. For project M, the initial investment is 610.73 at time t=0 and the cash inflows are 392.00 each at times t=1 and t=2. The NPV of the project is
– 610.73 + 392 / 1.113 1 + 392 / 1.1132 = 57.91
|
|