第六章投資項目分析_第1頁
第六章投資項目分析_第2頁
第六章投資項目分析_第3頁
第六章投資項目分析_第4頁
第六章投資項目分析_第5頁
已閱讀5頁，還剩18頁未讀， 繼續(xù)免費閱讀

下載本文檔

版權(quán)說明：本文檔由用戶提供并上傳，收益歸屬內(nèi)容提供方，若內(nèi)容存在侵權(quán)，請進行舉報或認領(lǐng)

文檔簡介

1、1Copyright Prentice Hall Inc. 2000. Author: Nick Bagley, bdellaSoft, Inc.學習目的學習目的解釋資本預算 給出資本預算基本法則234NPV of a ProjectDiscout10%YearFlowPVCum_PV0-1000-1000-10001450409-5912350289-3023250188-1144150102-115503120NPV20 Do Project DCF Payback5NPV of a ProjectDiscout15%YearFlowPVCum_PV0-1000-1000-10001450

2、391-6092350265-3443250164-180415086-9455025-69NPV-69 Dont Do Project6NPV of a ProjectDiscout11.04%YearFlowPVCum_PV0-1000-1000-10001450405-5952350284-3113250183-128415099-30550300NPV0 Indifferent Internal Rate of Return7NPV as a Function of Discount Rate-200-150-100-500501001502002500%5%10%15%20%Disc

3、ount RateNPV8910Tax rate40.00%Unit sales in year 1$4,000Sales growth rate0.00%Unit price$5,000Unit Price Growth0.00%Fixed Start3,100,000Fixed Growth0.00%Variable pcent75.00%Depreciation schedule400,000NPV =1236Start working capt2,200,000Investment schedule2,800,000Capital movements sch0Dividend1,000

4、,000Working Cap Sch2,200,000Year01234567CF ForecastSales revenue20,00020,00020,00020,00020,00020,00020,000ExpensesFixed Costs (cash)3,1003,1003,1003,1003,1003,1003,100Variable costs15,00015,00015,00015,00015,00015,00015,000Depreciation400400400400400400400Operating Profit1,5001,5001,5001,5001,5001,5

5、001,500Taxes600600600600600600600Net Profit900900900900900900900Operating CF1,3001,3001,3001,3001,3001,3001,300Working cap move2200-2,200Investment in P&E2,800000000Invest CF5,000000000-2,200Net CF-5,0001,3001,3001,3001,3001,3001,3003,500PV(NCF)-50001130983855743646562131611Assumptions(Table in

6、$000)Cost of capital15.00%Tax rate40.00%Unit sales in year 1$4,000Sales growth rate2.00%Unit price$5,000Unit Price Growth-3.00%Fixed Start3,100,000Fixed Growth8.00%Variable pcent75.00%Depreciation schedule400,000NPV =-797Start working capt2,200,000Investment schedule2,800,000Capital movements sch0Di

7、vidend1,000,000Working Cap Sch2,200,000Year01234567CF ForecastSales revenue20,00019,78819,57819,37119,16518,96218,761ExpensesFixed Costs (cash)3,1003,3483,6163,9054,2184,5554,919Variable costs15,00014,84114,68414,52814,37414,22214,071Depreciation400400400400400400400Operating Profit1,5001,1998795381

8、74-214-629Taxes60048035121570-86-252Net Profit900719527323104-129-377Operating CF1,3001,11992772350427123Working cap move2200-2,200Investment in P&E2,800000000Invest CF5,000000000-2,200Net CF-5,0001,3001,1199277235042712,223PV(NCF)-5000113084661041325111783612Assumptions(Table in $000)Cost of ca

9、pital25.00%Tax rate40.00%Unit sales in year 1$4,000Sales growth rate0.00%Unit price$5,000Unit Price Growth0.00%Fixed Start3,100,000Fixed Growth0.00%Variable pcent75.00%Depreciation schedule400,000NPV =-429Start working capt2,200,000Investment schedule2,800,000Capital movements sch0Dividend1,000,000W

10、orking Cap Sch2,200,000Year01234567CF ForecastSales revenue20,00020,00020,00020,00020,00020,00020,000ExpensesFixed Costs (cash)3,1003,1003,1003,1003,1003,1003,100Variable costs15,00015,00015,00015,00015,00015,00015,000Depreciation400400400400400400400Operating Profit1,5001,5001,5001,5001,5001,5001,5

11、00Taxes600600600600600600600Net Profit900900900900900900900Operating CF1,3001,3001,3001,3001,3001,3001,300Working cap move2200-2,200Investment in P&E2,800000000Invest CF5,000000000-2,200Net CF-5,0001,3001,3001,3001,3001,3001,3003,500PV(NCF)-50001040832666532426341734Was 15%13Assumptions(Table in

12、 $000)Cost of capital15.00%Tax rate30.00%Unit sales in year 1$4,000Sales growth rate0.00%Unit price$5,000Unit Price Growth0.00%Fixed Start3,100,000Fixed Growth0.00%Variable pcent75.00%Depreciation schedule400,000NPV =1860Start working capt2,200,000Investment schedule2,800,000Capital movements sch0Di

13、vidend1,000,000Working Cap Sch2,200,000Year01234567CF ForecastSales revenue20,00020,00020,00020,00020,00020,00020,000ExpensesFixed Costs (cash)3,1003,1003,1003,1003,1003,1003,100Variable costs15,00015,00015,00015,00015,00015,00015,000Depreciation400400400400400400400Operating Profit1,5001,5001,5001,

14、5001,5001,5001,500Taxes450450450450450450450Net Profit1,0501,0501,0501,0501,0501,0501,050Operating CF1,4501,4501,4501,4501,4501,4501,450Working cap move2200-2,200Investment in P&E2,800000000Invest CF5,000000000-2,200Net CF-5,0001,4501,4501,4501,4501,4501,4503,650PV(NCF)-5000126110969538297216271

15、372Was 40%14Assumptions(Table in $000)Cost of capital15.00%Tax rate40.00%Unit sales in year 1$4,000Sales growth rate5.00%Unit price$5,000Unit Price Growth0.00%Fixed Start3,100,000Fixed Growth0.00%Variable pcent75.00%Depreciation schedule400,000NPV =2885Start working capt2,200,000Investment schedule2

16、,800,000Capital movements sch0Dividend1,000,000Working Cap Sch2,200,000Year01234567CF ForecastSales revenue20,00021,00022,05023,15324,31025,52626,802ExpensesFixed Costs (cash)3,1003,1003,1003,1003,1003,1003,100Variable costs15,00015,75016,53817,36418,23319,14420,101Depreciation400400400400400400400O

17、perating Profit1,5001,7502,0132,2882,5782,8813,200Taxes6007008059151,0311,1531,280Net Profit9001,0501,2081,3731,5471,7291,920Operating CF1,3001,4501,6081,7731,9472,1292,320Working cap move2200-2,200Investment in P&E2,800000000Invest CF5,000000000-2,200Net CF-5,0001,3001,4501,6081,7731,9472,1294,

18、520PV(NCF)-500011301096105710149689201699Was 0%15Assumptions(Table in $000)Cost of capital15.00%Tax rate40.00%Unit sales in year 1$4,000Sales growth rate0.00%Unit price$5,000Unit Price Growth0.00%Fixed Start3,100,000Fixed Growth0.00%Variable pcent85.00%Depreciation schedule400,000NPV =-3757Start wor

19、king capt2,200,000Investment schedule2,800,000Capital movements sch0Dividend1,000,000Working Cap Sch2,200,000Year01234567CF ForecastSales revenue20,00020,00020,00020,00020,00020,00020,000ExpensesFixed Costs (cash)3,1003,1003,1003,1003,1003,1003,100Variable costs17,00017,00017,00017,00017,00017,00017

20、,000Depreciation400400400400400400400Operating Profit-500-500-500-500-500-500-500Taxes-200-200-200-200-200-200-200Net Profit-300-300-300-300-300-300-300Operating CF100100100100100100100Working cap move2200-2,200Investment in P&E2,800000000Invest CF5,000000000-2,200Net CF-5,0001001001001001001002

21、,300PV(NCF)-5000877666575043865Was 75%16Assumptions(Table in $000)Cost of capital15.00%Tax rate40.00%Unit sales in year 1$4,000Sales growth rate0.00%Unit price$5,000Unit Price Growth0.00%Fixed Start3,500,000Fixed Growth0.00%Variable pcent75.00%Depreciation schedule400,000NPV =237Start working capt2,

22、200,000Investment schedule2,800,000Capital movements sch0Dividend1,000,000Working Cap Sch2,200,000Year01234567CF ForecastSales revenue20,00020,00020,00020,00020,00020,00020,000ExpensesFixed Costs (cash)3,5003,5003,5003,5003,5003,5003,500Variable costs15,00015,00015,00015,00015,00015,00015,000Depreci

23、ation400400400400400400400Operating Profit1,1001,1001,1001,1001,1001,1001,100Taxes440440440440440440440Net Profit660660660660660660660Operating CF1,0601,0601,0601,0601,0601,0601,060Working cap move2200-2,200Investment in P&E2,800000000Invest CF5,000000000-2,200Net CF-5,0001,0601,0601,0601,0601,0

24、601,0603,260PV(NCF)-50009228026976065274581226Was $3,100,00017Sales UnitsNet CF OperationsNPV Project200020000050050223000550000188470836041003009040001300000123560750002050000435592260002800000747623718NPV v. Discount Rate$3,000$2,000$1,000$0$1,000$2,000$3,000$4,000$5,000$6,000$7,0000%5%10%15%20%25

25、%30%35%40%45%50%RateNPV $00019Sensitivity of Project to Sale Volume$500,000$0$500,000$1,000,000$1,500,000$2,000,000$2,500,000$3,000,000$2,000$2,500$3,000$3,500$4,000$4,500$5,000$5,500$6,000Sales (Units)Net CF from Operations20NPV Project$6,000,000$4,000,000$2,000,000$0$2,000,000$4,000,000$6,000,000$

26、8,000,000$10,000,000200025003000350040004500500055006000Sales (Units)NPV21Schedule of Bdella Price & MaintAgePriceMaintIntang020,0000116,00001,000212,8001,000800310,2401,100048,1921,210-50054,0961,331-60062,0481,464-84071,0241,611-1,17685121,772-1,64692561,949-2,305101282,144-3,227Discount5.00%22Schedule of Bdella Price & MaintAgePriceMaintIntangPV_PricePV_Maint PV_Intang PV_Proj020,000020,000116,00001,00015,2380952-3,810212,8001,00080011,610907726-7,619310,2401,10008,8469500-11,33448,1921,210-5006,740995-411-14,84654,0961

溫馨提示

  • 1. 本站所有資源如無特殊說明，都需要本地電腦安裝OFFICE2007和PDF閱讀器。圖紙軟件為CAD,CAXA,PROE,UG,SolidWorks等.壓縮文件請下載最新的WinRAR軟件解壓。
  • 2. 本站的文檔不包含任何第三方提供的附件圖紙等，如果需要附件，請聯(lián)系上傳者。文件的所有權(quán)益歸上傳用戶所有。
  • 3. 本站RAR壓縮包中若帶圖紙，網(wǎng)頁內(nèi)容里面會有圖紙預覽，若沒有圖紙預覽就沒有圖紙。
  • 4. 未經(jīng)權(quán)益所有人同意不得將文件中的內(nèi)容挪作商業(yè)或盈利用途。
  • 5. 人人文庫網(wǎng)僅提供信息存儲空間，僅對用戶上傳內(nèi)容的表現(xiàn)方式做保護處理，對用戶上傳分享的文檔內(nèi)容本身不做任何修改或編輯，并不能對任何下載內(nèi)容負責。
  • 6. 下載文件中如有侵權(quán)或不適當內(nèi)容，請與我們聯(lián)系，我們立即糾正。
  • 7. 本站不保證下載資源的準確性、安全性和完整性, 同時也不承擔用戶因使用這些下載資源對自己和他人造成任何形式的傷害或損失。

評論

0/150

提交評論