Problem Set 5 Chapter 12 - Project Risk Analysis Assigned Problem 4 Heywood Diagnostic Enterprises is evaluating a project with the following net cash flows and probabilities: Year Prob=0.2 Prob0.6 $100,000 $100,000 $20,000 $30,000 $20,000 $30,000 $20,000 $30,000 $20,000 $30,000 $30,000 $40,000 Prob=0.2 $100,000 $40,000 $40,000 $40,000 $40,000 $50,000 The Year 5 values include salvage value. Heywood's corporate cost of capital is 10 percent. a. What is the project's expected (i.e., base case) NPV assuming average risk? (Hint: The base case net cash flows are the expected cash flows in each year.) b. What are the project's most likely, worst, and best case NPVs? c. What is the project's expected NPV on the basis of the scenario analysis? d. What is the project's standard deviation of NPV? e. Furthermore, the company's policy is to adjust the corporate cost of capital up or down by 3 percentage points to account for differential risk. Assume that Heywood's managers judge the project to have higher-than-average risk. Is the project financially attractive? ANSWER (if you use a spreadsheet) Probability 0.2 Question Year 0.6 0.2 E(Value) a and b NPV @ 10% NPV @ 10% Variance d St. Deviation NPV @ 13%