Year	CF			A corporation is considering a project with the projected cash flows on the left.
0	-3000			Calculate the NPV and IRR of the project and evaluate whether the corporation should do the project or not.
1	-1000
2	500
3	-1000
4	600			For the discount rate, use the WACC formula. You can acquire the WACC from the information about the corporation listed below.
5	1500			Assume that the market will grow by 5% next year. The T-Bill rate is 1%. The corporation's bonds have a yield-to-maturity of 4%.
7	3000
8	4500

Summary Company Outlook V* Chart Conversations Stat Previous Close 141.05 158.163B Open 138.83 Market Cap Beta (5Y Monthly) PE Ratio (TTM) 1.23 Bid 140.11 x 900 16.08 Ask 141.26 x 800 EPS (TTM) 8.73 Apr 27, 2022 Day's Range 140.06 - 144.81 52 Week Range 122.17 - 193.58 Earnings Date Forward Dividend & Yield Ex-Dividend Date 3.00 (2.19%) Volume 6,963,939 Jun 01, 2022 Avg. Volume 11,738,427 1y Target Est 215.91 Income Statement All numbers in thousands Get access to 40+ years of historical data with Yahoo Breakdown TTM > Total Revenue 36,036,000 Cost of Revenue 15,076,000 Gross Profit 20,960,000 > Operating Expense 9,833,000 Operating Income 11,127,000 > Net Non Operating Interest Inc... -478,000 > Other Income Expense 886,000 Pretax Income 11,535,000 Tax Provision 1,548,000 > Net Income Common Stockhold... 9,987,000 Diluted NI Available to Com Stock... 9,987,000 Balance Sheet All numbers in thousands Get access to 40+ years of historical data with Yahoo 9/30/2021 Breakdown > Total Assets 41,240,000 31,290,000 > Total Liabilities Net Minority Int... > Total Equity Gross Minority Inte... Total Capitalization 9,950,000 23,651,000 9,950,000 Common Stock Equity Net Tangible Assets 1,246,000 Working Capital 8,124,000 25,695,000 Invested Capital Tangible Book Value 1,246,000 Total Debt 15,745,000 Net Debt 8,629,000 Share Issued 1,125,000 Ordinary Shares Number 1,125,000