A project costs $50,000 and returns $15,000 a year for 5 years at a 10% discount rate. Find the NPV.
The NPV is about $6,862, so the project is worth taking at a 10% required return.
Step 1 — Lay the cash flows on a timeline
| period | cash flow |
|---|---|
| 0 | −50,000 |
| 1–5 | +15,000 each year |
The inflows are equal and evenly spaced, which makes them an ordinary annuity — that is what lets you discount all five at once instead of one at a time.
Step 2 — State the formula
NPV = CF × [(1 − (1 + r)⁻ⁿ) / r] − initial outlay
with CF = 15,000, r = 0.10 and n = 5.
Step 3 — Work out the annuity factor
1.10⁵ = 1.61051, so1.10⁻⁵ = 0.62092(1 − 0.62092) / 0.10 = 3.79079
Step 4 — Substitute
present value of the inflows =
15,000 × 3.79079 = 56,861.80NPV =56,861.80 − 50,000= $6,861.80
Check
Discounting each year separately gives 13,636 + 12,397 + 11,270 + 10,245 + 9,314 = 56,862, which matches the annuity result to the nearest dollar. A positive NPV means the project earns more than the 10% required return.
Comments (0)
Please to leave a comment.