Worked example 1
Project costs $100 000 now. Net cash flows: Year 1 $40 000, Year 2 $45 000, Year 3 $50 000. Cost of capital 10%.
Discount factors: Y1 0.909, Y2 0.826, Y3 0.751.
Calculate NPV and advise.
Show solution outline
| Year | Net CF | DF @ 10% | PV |
|---|---|---|---|
| 0 | (100 000) | 1.000 | (100 000) |
| --- | --- | --- | --- |
| 1 | 40 000 | 0.909 | 36 360 |
| 2 | 45 000 | 0.826 | 37 170 |
| 3 | 50 000 | 0.751 | 37 550 |
Sum of PV inflows = 36 360 + 37 170 + 37 550 = 111 080
NPV = 111 080 − 100 000 = **+
Accept — positive NPV means the project exceeds the 10% required return and adds value.