Required: 1. Holding everything else constant, what is the expected NPV of the decision if the probabilities for the three scenarios are as follows: high (20%), medium (47%), and low (33%)? 2. Holding everything else constant, what is the expected NPV of the decision if the probabilities for the three scenarios are as follows: high (24%), medium (43%), and low (33%)? 3. Prepare a 5 × 3 table containing the estimated NPV of the decision to delay for each combination of the following: risk-free rate of interest (7%, 8%, 9%) and weighted-average cost of capital (10%, 11%, 12%, 13%, and 14%). For example, one cell in your table would be the estimated NPV of the project if the risk-free rate of interest is 7% and the weighted-average cost of capital is 10%.

EBK CFIN
6th Edition
ISBN:9781337671743
Author:BESLEY
Publisher:BESLEY
Chapter10: Project Cash Flows And Risk
Section: Chapter Questions
Problem 20PROB
icon
Related questions
Question

Refer to the XYZ Company example in the chapter and the results in Panels A and B of Exhibit 12.7. On the basis of this information, management of the company has decided to delay the implementation of the project for 1 year. Those managers are now interested in knowing how sensitive this decision is with respect to the assumptions they’ve made regarding the basic analysis. Therefore, they have asked you to prepare some supplementary analyses regarding Panel B of Exhibit 12.7.

 

Required:

1. Holding everything else constant, what is the expected NPV of the decision if the probabilities for the three scenarios are as follows: high (20%), medium (47%), and low (33%)?

2. Holding everything else constant, what is the expected NPV of the decision if the probabilities for the three scenarios are as follows: high (24%), medium (43%), and low (33%)?

3. Prepare a 5 × 3 table containing the estimated NPV of the decision to delay for each combination of the following: risk-free rate of interest (7%, 8%, 9%) and weighted-average cost of capital (10%, 11%, 12%, 13%, and 14%). For example, one cell in your table would be the estimated NPV of the project if the risk-free rate of interest is 7% and the weighted-average cost of capital is 10%. 

EXHIBIT 12.7
Decision Trees: Real-Options Analysis (Investment-Timing Option)
A
C
H
1 Panel A: Expected NPV--Invest in Project Today (time 0); amounts in $ millions
3 Discount rate (WACC) =
15.00%
5
Cash Outflow
Market Demand
End-of-Period Cash Inflows
NPV of Weighted
6.
@ time 0
(Scenario)
Probability
1
$70
2
$70
3
$70
Scenario
NPV
$14.956
7
High
0.25
$59.826
8.
$100
Medium
0.50
$50
$50
$50
$14.161
$7.081
Low
0.25
$5
$5
$5
($88.584)
($22.146)
10
1.00
Expected NPV =
($0.109)
11
12 Panel B: Expected NPV--Delay Investment by One Year, Only if NPV is increased, amounts in $ millions
13
14 Discount rate (WACC)=
15.00%
15 Risk-free rate =
5.00%
16 Cash outflow one year from the presenet (?) =
$100
17
End-of-Period Cash Flows
PV of Cash PV of Cash
Outflows Inflows** NPV @ time 0***
($95.24)
($95.24)
18
Market Demand
Weighted
(Scenario)
High
Probability
3
$70
19
2
$70
4
$70
$10.94
($100)
($100)
$0
20
0.25
$138.979
21
Medium
0.50
$50
$50
$50
$99.271
$2.016
22
Low
0.25
$0
$0
$0
$0.00
$0.000
$0.000
23
1.00
Expected NPV =
$12.951
24
*discounted at risk-free rate of interest
25
**discounted at WACC (weighted-average cost of capital); formula for cell 120: =PV(B14,1,(PV(B14,3,E20)))
***formula for cell J20: =C20* (120+H20)
26
27
28
Transcribed Image Text:EXHIBIT 12.7 Decision Trees: Real-Options Analysis (Investment-Timing Option) A C H 1 Panel A: Expected NPV--Invest in Project Today (time 0); amounts in $ millions 3 Discount rate (WACC) = 15.00% 5 Cash Outflow Market Demand End-of-Period Cash Inflows NPV of Weighted 6. @ time 0 (Scenario) Probability 1 $70 2 $70 3 $70 Scenario NPV $14.956 7 High 0.25 $59.826 8. $100 Medium 0.50 $50 $50 $50 $14.161 $7.081 Low 0.25 $5 $5 $5 ($88.584) ($22.146) 10 1.00 Expected NPV = ($0.109) 11 12 Panel B: Expected NPV--Delay Investment by One Year, Only if NPV is increased, amounts in $ millions 13 14 Discount rate (WACC)= 15.00% 15 Risk-free rate = 5.00% 16 Cash outflow one year from the presenet (?) = $100 17 End-of-Period Cash Flows PV of Cash PV of Cash Outflows Inflows** NPV @ time 0*** ($95.24) ($95.24) 18 Market Demand Weighted (Scenario) High Probability 3 $70 19 2 $70 4 $70 $10.94 ($100) ($100) $0 20 0.25 $138.979 21 Medium 0.50 $50 $50 $50 $99.271 $2.016 22 Low 0.25 $0 $0 $0 $0.00 $0.000 $0.000 23 1.00 Expected NPV = $12.951 24 *discounted at risk-free rate of interest 25 **discounted at WACC (weighted-average cost of capital); formula for cell 120: =PV(B14,1,(PV(B14,3,E20))) ***formula for cell J20: =C20* (120+H20) 26 27 28
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 5 steps with 6 images

Blurred answer
Follow-up Questions
Read through expert solutions to related follow-up questions below.
Follow-up Question

I need it solved with the data in my question.  Thanks

Solution
Bartleby Expert
SEE SOLUTION
Knowledge Booster
Accounting for Current liabilities, Provisions and Contingencies
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
EBK CFIN
EBK CFIN
Finance
ISBN:
9781337671743
Author:
BESLEY
Publisher:
CENGAGE LEARNING - CONSIGNMENT