# Question: A project generates the following sequence of cash flows over

A project generates the following sequence of cash flows over six years:

Year Cash Flow ($ in millions)

0............... −59.00

1............ 4.00

2............ 5.00

3............ 6.00

4............ 7.33

5............ 8.00

6............ 8.25

a. Calculate the NPV over the six years. The discount rate is 11%.

b. This project does not end after the sixth year, but instead will generate cash flows far into the future. Estimate the terminal value, assuming that cash flows after year 6 will continue at $8.25 million per year in perpetuity, and then recalculate the investment’s NPV.

c. Calculate the terminal value, assuming that cash flows after the sixth year grow at 2 percent annually in perpetuity, and then recalculate the NPV.

d. Using market multiples, calculate the terminal value by estimating the project’s market value at the end of year 6. Specifically, calculate the terminal value under the assumption that at the end of year 6, the project’s market value will be 10 times greater than its most recent annual cash flow. Recalculate the NPV.

Year Cash Flow ($ in millions)

0............... −59.00

1............ 4.00

2............ 5.00

3............ 6.00

4............ 7.33

5............ 8.00

6............ 8.25

a. Calculate the NPV over the six years. The discount rate is 11%.

b. This project does not end after the sixth year, but instead will generate cash flows far into the future. Estimate the terminal value, assuming that cash flows after year 6 will continue at $8.25 million per year in perpetuity, and then recalculate the investment’s NPV.

c. Calculate the terminal value, assuming that cash flows after the sixth year grow at 2 percent annually in perpetuity, and then recalculate the NPV.

d. Using market multiples, calculate the terminal value by estimating the project’s market value at the end of year 6. Specifically, calculate the terminal value under the assumption that at the end of year 6, the project’s market value will be 10 times greater than its most recent annual cash flow. Recalculate the NPV.

## Answer to relevant Questions

You have a $10 million capital budget and must make the decision about which investments your firm should accept for the coming year. Projects 1, 2, and 3 are mutually exclusive, and Project 4 is independent of all three. ...A firm that manufactures and sells ball bearings currently has excess capacity. The firm expects that it will exhaust its excess capacity in three years. At that time it will spend $5 million, which represents the cost of ...How does the calculation of the after-tax WACC differ from that of the before-tax WACC? Which method is typically applied in the United States? Why? Gail and Company had the following sales and EBIT during the years 2010 through 2014. a. Use the data provided to assess Gail and Company’s operating leverage over the following periods (1) 2012-2013 (2) 2013-2014 (3) ...Consumer Products, Inc. (CPI) can pay one of its foreign suppliers $20 million to obtain exclusive marketing rights to a new product. Demand for this product is uncertain, but CPI's preliminary estimates indicate that there ...Post your question