Academic Integrity: tutoring, explanations, and feedback — we don’t complete graded work or submit on a student’s behalf.

NPV Your division is considering two projects with the following cash flows (in

ID: 2796759 • Letter: N

Question

NPV

Your division is considering two projects with the following cash flows (in millions):

What are the projects' NPVs assuming the WACC is 5%? Round your answer to two decimal places. Do not round your intermediate calculations. Enter your answer in millions. For example, an answer of $10,550,000 should be entered as 10.55. Negative value should be indicated by a minus sign.
Project A    $   million ANSWER
Project B    $   million ANSWER

What are the projects' NPVs assuming the WACC is 10%? Round your answer to two decimal places. Do not round your intermediate calculations. Enter your answer in millions. For example, an answer of $10,550,000 should be entered as 10.55. Negative value should be indicated by a minus sign.
Project A    $   million ANSWER
Project B    $   million ANSWER

What are the projects' NPVs assuming the WACC is 15%? Round your answer to two decimal places. Do not round your intermediate calculations. Enter your answer in millions. For example, an answer of $10,550,000 should be entered as 10.55. Negative value should be indicated by a minus sign.
Project A    $   million ANSWER
Project B    $   million ANSWER

What are the projects' IRRs assuming the WACC is 5%? Round your answer to two decimal places. Do not round your intermediate calculations.
Project A   % ANSWER
Project B   % ANSWER

What are the projects' IRRs assuming the WACC is 10%? Round your answer to two decimal places. Do not round your intermediate calculations.
Project A   %ANSWER
Project B   %ANSWER

What are the projects' IRRs assuming the WACC is 15%? Round your answer to two decimal places. Do not round your intermediate calculations.
Project A   %ANSWER
Project B   %ANSWER

If the WACC was 5% and A and B were mutually exclusive, which project would you choose? (Hint: The crossover rate is 8.76%.)
-Select-Project A Project B Neither A, nor B

If the WACC was 10% and A and B were mutually exclusive, which project would you choose? (Hint: The crossover rate is 8.76%.)
-Select-Project A Project B Neither A, nor B

If the WACC was 15% and A and B were mutually exclusive, which project would you choose? (Hint: The crossover rate is 8.76%.)
-Select-Project A Project B Neither A, nor B

0 1 2 3

Explanation / Answer

1)

NPV A = -21 + NPV(5%,14,9,3) = 3.09

NPV B = -35 + NPV(5%,20,8,15) = 4.26

2)

NPV A = -21 + NPV(10%,14,9,3) = 1.42

NPV B = -35 + NPV(10%,20,8,15) = 1.06

3)

NPV A = -21 + NPV(15%,14,9,3) = -0.05

NPV B = -35 + NPV(15%,20,8,15) = -1.70

4)

IRR of A = IRR(-21,14,9,3) = 14.83%

IRR of B = IRR(-35,20,8,15) = 11.84%

5)

NPV of B > NPV of A, choose B

5)

NPV of A > NPV of B, choose A

5)

NPV of B < 0

NPV of A < 0

Neither A Nor B