Scribd
Upload
19 views

Project Bollywood

Uploaded by

my youtube advisor
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
19 views

Project Bollywood

Uploaded by

my youtube advisor
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 3

Year 0 year 1 year 2 year 3 year 4 year 5

Post-tax (250,000) 100,000 150,000 200,000 250,000 300,000


WACC 10% 0.9090909 0.8264463 0.751314801 0.6830135 0.6209213
NPV 90,909 123,967 150,263 170,753 186,276
Rf 2%
Sum of PV 722,169 IRR post-tax 57%
Less initial outlay (250,000) MIRR 33%
Net Present Value 472,169

NPV = +ve
IRR >WACC
MIRR >WACC

If all 3 are positive, accept project!


Year 0 year 1 year 2 year 3 year 4 year 5
Post-tax (400,000) 50,000 100,000 150,000 200,000 250,000
WACC 15% 0.8695652 0.756144 0.657516 0.571753 0.497177
NPV 43,478 75,614 98,627 114,351 124,294
Rf 2%
Sum of PV 456,365 IRR post-ta 20%
Less initial (400,000) MIRR 14%
Net Present 56,365

NPV = +ve
IRR >WACC
MIRR >WACC

If all 3 are positive, accept project!


Year 0 year 1 year 2 year 3 year 4 year 5
Post-tax (250,000) 100,000 150,000 200,000 250,000 300,000
WACC 15% 0.8695652 0.756144 0.657516 0.571753 0.497177
NPV 86,957 113,422 131,503 142,938 149,153
Rf 2%
Sum of PV 623,973 IRR post-ta 57%
Less initial (250,000) MIRR 33%
Net Present 373,973

NPV = +ve
IRR >WACC
MIRR >WACC

If all 3 are positive, accept project!

You might also like