Fijisawa Inc. is considering a major expansion of its product line and has estimated the following...

Free

60.1K

Verified Solution

Question

Finance

Fijisawa Inc. is considering a major expansion of its productline and has estimated the following cash flows associated withsuch an expansion. The initial outlay would be
?$1,850,000
and the project would generate incremental free cash flowsof
?$700,000
per year for
66
years. The appropriate required rate of return is
88
percent.
a. Calculate the
NPV.
b. Calculate the
PI.
c. Calculate the
IRR.

Answer & Explanation Solved by verified expert

4.0 Ratings (478 Votes)

Project
Discount rate	8.000%
Year	0	1	2	3	4	5	6
Cash flow stream	-1850000	700000	700000	700000	700000	700000	700000
Discounting factor	1.000	1.080	1.166	1.260	1.360	1.469	1.587
Discounted cash flows project	-1850000.000	648148.148	600137.174	555682.569	514520.897	476408.238	441118.739
NPV = Sum of discounted cash flows
a. NPV Project =	1386015.76
Where
Discounting factor =	(1 + discount rate)^(Corresponding period in years)
Discounted Cashflow=	Cash flow stream/discounting factor

b. PI= (NPV+initial inv.)/initial inv.
=(1386015.76+1850000)/1850000
1.749

c. Project
IRR is the rate at which NPV =0
IRR	30.00%
Year	0	1	2	3	4	5	6
Cash flow stream	-1850000.000	700000.000	700000.000	700000.000	700000.000	700000.000	700000.000
Discounting factor	1.000	1.300	1.690	2.197	2.856	3.713	4.826
Discounted cash flows project	-1850000.000	538469.730	414213.785	318630.836	245104.372	188544.692	145036.585
NPV = Sum of discounted cash flows
NPV Project =	0.000
Where
Discounting factor =	(1 + discount rate)^(Corresponding period in years)
Discounted Cashflow=	Cash flow stream/discounting factor

IRR=	30.00%

Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:

Unlimited Question Access with detailed Answers
Zin AI - 3 Million Words
10 Dall-E 3 Images
20 Plot Generations
Conversation with Dialogue Memory
No Ads, Ever!
Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!

Become a Member

Transcribed Image Text

Fijisawa Inc. is considering a major expansion of its productline and has estimated the following cash flows associated withsuch an expansion. The initial outlay would be?$1,850,000and the project would generate incremental free cash flowsof?$700,000per year for66years. The appropriate required rate of return is88percent.a. Calculate theNPV.b. Calculate thePI.c. Calculate theIRR.