Exercise-4 (Net present value method – uneven cash flows)

By: Rashid Javed | Updated on: October 24th, 2021

Proposal X and proposal Y require an initial investment of $10,000 and are expected to generate an equal cash inflow of $20,000 over their life of four years. The net cash inflow for each year of life of both the proposals is given below:

exercise-4-cbt-img1

Required:

  1. Compute the present value of cash inflows generated by both the proposals assuming a discount rate of 18%.
  2. Which of the two proposals is better if compared using net present value method?

Solution:

(1). Present values of proposal X and proposal Y:

Both the proposals generate uneven cash inflows. The present value of cash inflow of both the proposals would, therefore, be computed by multiplying the net cash inflow generated in each individual year by the present value of $1 at given interest rate of 18%. These calculations are given below:

exercise-4-cbt-img2

*Value from present value of $1 table.

Notice that both the investment proposals generate equal cash inflow of $20,000 in 4-year period but present value of proposal Y’s cash inflow is greater than the present value of proposal X’s cash inflow by $2,204 . The reason is that proposal Y generates most of its cash inflow in earlier years whereas proposal X generates most of its cash inflow in later years. It reminds us that the money has a time value.

(2). Comparison of two proposals using net present value (NPV) method:

NPV = Initial cost – Present value of cash inflows

  • NPV of proposal X: $10,000 – $12,348 = $2,348
  • NPV of proposal Y: $10,000 – $14,552 = $4,552

The net present value of both the proposals are positive and therefore both the proposals are acceptable if evaluated using net present value method. The proposal Y, however, promises a higher net present value than proposal X and is therefore a better investment to choose.

Leave a comment