Summary of Capital Appraisal Methods
Cardex Plc is considering investing in two new capital projects at different manufacturing locations. Each project entails the purchase of a range of new production machines, which would improve output volume and quality of products. Both of these projects are divisible ( ie. It is possible to undertake a fraction of a total project. ) Cardex Plc has only been able to negotiate a long term loan for, at 11% interest, to invest in new capital projects. The estimated net cash flows for each of the two projects are as follows :
| |Project X |Project Y | | |€m |€m | |Initial capital expenditure |70 |80 | |Net Cash Inflows Year 1 |20 |30 | |2 |35 |45 | |3 |20 |25 | |4 |20 |20 | |Estimated resale value end of year 4 |10 |10 |
(1)The companies weighted average cost of capital is 8%, after the introduction of the new loan.
(2)Present value €1 received at the end of each year is as follows :
| |8% |10% |15% |20% |25% | |Year 1 |0.926 |0.909 |0.870 |0.833 |0.800 | |Year 2 |0.857 |0.826 |0.756 |0.694 |0.640 | |Year 3 |0.794 |0.753 |0.658 |0.579 |0.512 | |Year 4 |0.735 |0.683 |0.572 |0.482 |0.409 | |Year 5 |0.681 |0.621 |0.497 |0.402 |0.328 |
You are required to:
(a)Calculate for each project:-
(i)Discounted payback period in years.
(ii)Net Present Value (NPV).
(iii)Internal Rate of return (IRR).
(b)Discuss the advantages and disadvantages of each of the three capital evaluation methods. Based on the above three methods, discuss which ONE project you would recommend for acceptance, incorporating the reasons for your decision.
(c)Projects X and Y are divisible ( ie. It is possible to undertake a fraction of a total project. ), and the business wishes to use all the €120 million loan on the two projects.
Calculate : (1) The optimal investment policy.
(2) The resulting total NPV from your investment policy.
If projects X and Y were indivisible projects, explain how this would affect your decision above.
CAPITAL APPRAISAL TECHNIQUES
SOLUTION – Cardex Plc Question.
NET PRESENT VALUE .
|Year |Cash flow |8% Discount |NPV |20% Discount Factor |NPV | | | |Factor | | | | | | | | | | | |0 |(70)...