fm13 7 - is 79,247. The NPV of the top row is 79,247 20,000...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
Answers and Solutions: 13 - 7 13-5 a. 0 1 2 40% Prob . | | | Good -20,000 25,000 25,000 NPV = 23,388 Bad | | | 60% Prob. -20,000 5,000 5,000 NPV = -11,322 ENPV = 23,388 (0.40) – 11,322 (0.60) = $2,562 b. 0 1 2 3 4 40% Prob . | | | | | Good -20,000 25,000 25,000 25,000 25,000 -20,000 (r = 6%) Bad | | | | | 60% Prob. -20,000 5,000 5,000 0 0 The PV of the 20,000 payment in year 2 at the risk free rate is 20,000/(1.06) 2 = 17,800. The PV of the 4 cash flows of 25,000 in years 1 through 4 at the cost of capital of 10%
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: is 79,247. The NPV of the top row is 79,247 20,000 17,800 = 41,447. The NPV of the bottom row is still -11,332, as it was in part a. The ENPV is 41,447 (0.40) -11,332 (0.60) = $9,786. ENPV = 23,388 (0.40) 11,322 (0.60) = $2,562. This is the ENPV of the project including the growth option. The value of the growth option itself is the difference: Value of growth option = 9,786 2,562 = 7,224. r = 10% r = 10%...
View Full Document

This note was uploaded on 07/13/2011 for the course FIN 4414 taught by Professor Staff during the Spring '08 term at University of Florida.

Ask a homework question - tutors are online