Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Excel Online Structured Activity: Capital budgeting criteria A company has a 13% WACC and is considering two mutually exclusive investments (that cannot be repeated) with
Excel Online Structured Activity: Capital budgeting criteria A company has a 13% WACC and is considering two mutually exclusive investments (that cannot be repeated) with the following cash flows: 0 1 2. 3 4 5 6 7 -$387 -$100 Project A Project B -$300 -$400 -$193 $135 $600 $135 $600 $135 $850 $135 -$180 $0 $135 $135 The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the questions below. Open spreadsheet a. What is each project's NPV? Round your answer to the nearest cent. Do not round your intermediate calculations. Project A: $ Project B: $ b. What is each project's IRR? Round your answer to two decimal places. Project A: % Project B: % c. What is each project's MIRR? (Hint: Consider Period 7 as the end of Project B's life.) Round your answer to two decimal places. Do not round your intermediate calculations. Project A: % Project B: % d. From your answers to parts a-c, which project would be selected? If the WACC was 18%, which project would be selected? d. From your answers to parts a-c, which project would be selected? If the WACC was 18%, which project would be selected? e. Construct NPV profiles for Projects A and B. Round your answers to the nearest cent. Do not round your intermediate calculations. Negative value should be indicated by a minus sign. Discount Rate NPV Project A NPV Project B 0% $ $ 5 $ S 10 $ $ 12 $ $ 15 $ $ 18.1 $ $ 24.83 $ $ f. Calculate the crossover rate where the two projects' NPVs are equal. Round your answer to two decimal places. Do not round your intermediate calculations. % g. What is each project's MIRR at a WACC of 18%? Round your answer to two decimal places. Do not round your intermediate calculations. Project A: % Project B: % Capital budgeting criteria WACC 13.00% 0 -$300 Project A 2 -$193 6 $850 -$387 -$100 $600 $600 -$180 Project B -$400 $135 $135 $135 $135 $135 $135 $0 Formulas Project NPV Calculations: NPVA #N/A NPVA #N/A Project IRR Calculations: IRRA #N/A IRRE #N/A Project MIRR Calculations: MIRRA #N/A Alternatively, MIRRA can be calculated as: 0 -$300 1 -$387 2 -$193 4 $600 6 $850 7 $180 Project A -$100 $600 Formulas #N/A #N/A PV of Year 1 Outflow PV of Year 2 Outflow PV of Year 3 Outflow PV of Year 7 Outflow #N/A #N/A Formulas #N/A #N/A #N/A FV of Year 6 Inflow at Year 7 FV of Year 5 Inflow at Year 7 FV of Year 4 Inflow at Year 7 Sum of Outflow PVs #N/A # #N/A Sum of Inflow FVs Formulas N PV PMT FV 7 $0.00 0 $0.00 I/YR = MIRRA #N/A MIRRE #N/A Alternatively, MIRRg can be calculated as: 0 -$400 1 $135 2 $135 4 $135 5 $135 6 $135 Project B $135 $0 Formulas #N/A #N/A #N/A #N/A #N/A #N/A FV of Year 6 Inflow at Year 7 FV of Year 5 Inflow at Year 7 FV of Year 4 Inflow at Year 7 FV of Year 3 Inflow at Year 7 FV of Year 2 Inflow at Year 7 FV of Year 1 Inflow at Year 7 Sum of Outflow PVs #N/A #N/A Sum of Inflow FVs Formulas N PV PMT FV I/YR = MIRRE $0.00 0 $0.00 #N/A Project Acceptance: WACC Accept 13.00% #N/A 18.00% WACC NPVA NPV Accept $2.66 $72.18 #N/A
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started