T9.1 Chapter Outline Chapter 9 Net Present Value and Other Investment Criteria Chapter Organization 9.1 Net Present Value 9.2 The Payback Rule 9.3 The Average Accounting Return 9.4 The Internal Rate of Return 9.5 The Profitability Index 9.6 The Practice of Capital Budgeting 9.7 Summary and Conclusions CLICK MOUSE OR HIT SPACEBAR TO ADVANCE Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd. Capital Budgeting In Chapter 1 we defined capital budgeting as ‘the process of planning and managing a firm’s investment in fixed assets’ ...probably the most or at least one of the most important issues in corporate finance. Identifying investment opportunities which offer more value to the firm than their cost - the value of the future cash flows need to be greater than the investment required estimating the size, timing and risk of future cash flows is the most challenging aspect of capital budgeting Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 2 Investment Criteria NPV - Net Present Value the difference between an investment’s market value and its cost Payback the length of time it takes to recover the initial investment Discounted Payback the length of time required for an investment’s discounted cash flows to equal its initial cost Average Accounting Return - AAR an investment’s average net income divided by its average book value Internal Rate of Return the discount rate that makes the NPV of an investment equal to zero Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 3 Investment Critieria cont’d The Profitability Index- “PI’ ‘The present value of an investment’s future cash flows divided by its initial cost - also known as the benefit/cost ratio Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 4 T9.2 NPV Illustrated Estimate future cash flows, calculate the PV of these cash flows and then compare to cost of project to arrive at NPV Assume you have the following information on Project X: Initial outlay -$1,100 Required return = 10% Annual cash revenues and expenses are as follows: Year Revenues Expenses 1 2 $1,000 2,000 $500 1,000 Draw a time line and compute the NPV of project X. Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 5 T9.2 NPV Illustrated (concluded) 0 Initial outlay ($1,100) 1 Revenues Expenses $1,000 500 Cash flow $500 – $1,100.00 $500 x +454.55 2 Revenues Expenses Cash flow $1,000 1 1.10 $1,000 x +826.45 $2,000 1,000 1 1.10 2 +$181.00 NPV Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 6 T9.3 Underpinnings of the NPV Rule The foundation of the NPV approach: The market value of the firm is based on the present value of the cash flows it is expected to generate; Additional investments are “good” if the present value of the incremental expected cash flows exceeds their cost; Thus, “good” projects are those which increase firm value - or, put another way, good projects are those projects that have positive NPVs! Conclusion - Invest only in projects with positive NPV’s. Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 7 T9.9 Net Present Value Profile Net present value 120 100 80 Year Cash flow 0 1 2 3 4 – $275 100 100 100 100 60 40 20 0 – 20 – 40 Discount rate 2% 6% 10% 14% 18% 22% IRR Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 8 NPV - Incremental Well Case CAPEX Year 2002 Net of Royalties at 20% Fixed Well Costs Variable Costs Total Well Costs Net Cash Flow 434940 324220 267000 224280 192240 160200 145340 125730 105120 95440 85260 74580 63400 52720 52720 347952 259376 213600 179424 153792 128160 116272 100584 84096 76352 68208 59664 50720 42176 42176 30000 30000 30000 31000 31500 32000 32000 32500 33000 33500 34000 34500 35500 36000 36500 52500 48000 38000 30000 24000 18500 14500 10000 7500 5000 3000 3000 3000 3000 3000 82500 78000 68000 61000 55500 50500 46500 42500 40500 38500 37000 37500 38500 39000 39500 -300,000 265452 181376 145600 118424 98292 77660 69772 58084 43596 37852 31208 22164 12220 3176 2676 2403190 1922552 -300,000 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 Total Incremental Price WI @50%WI Revenues Production$Cdn/bbl $ m bbls m bbls 33 29 25 21 18 15 13 11 9 8 7 6 5 4 4 -300,000 26.36 22.36 21.36 21.36 21.36 21.36 22.36 22.86 23.36 23.86 24.36 24.86 25.36 26.36 26.36 208 16.5 14.5 12.5 10.5 9 7.5 6.5 5.5 4.5 4 3.5 3 2.5 2 2 104 492000 NPV at 15% NPV at 10% Irwin/McGraw-Hill 263000 755000 $394,442.02 $505,363.01 copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 9 116755 Payback Rule ‘length of time it takes to recover the initial investment’ how long does the investment take before I recover my initial investment? - a break-even in an accounting sense but not in an economic sense The Payback ‘Rule’ - an investment is considered acceptable if the payback is less than some pre specified time frame shortcomings of the payback rule vs the NPV ignores time value of money - simply adds up future cash flows ignores risk differences - payback is calculated the same way for projects that are risky and ‘safe’ projects determining the cut-off - what should the payback be?? Ignores the cash flows beyond the payback cut-off Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 10 T9.4 Payback Rule Illustrated Initial outlay -$1,000 Year 1 2 3 Year 1 2 3 Cash flow $200 400 600 Accumulated Cash flow $200 600 1,200 Payback period = 2 2/3 years Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 11 Discounted Payback The same basic concept in how long does it take to recover the original investment but in this case the future cash flows are discounted. ‘the length of time it takes for an investment’s discounted cash flows to equal its initial cost.’ break-even in an economic sense What are its shortcomings? Cash flows beyond the cut-off point are ignored the cut-off point still has to be arbitrarily established Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 12 T9.5 Discounted Payback Illustrated Year 1 2 3 4 Year 1 2 3 4 Initial outlay -$1,000 R = 10% PV of Cash flow Cash flow $ 200 400 700 300 $ 182 331 526 205 Accumulated discounted cash flow $ 182 513 1,039 1,244 Discounted payback period is just under 3 years Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 13 T9.6 Ordinary and Discounted Payback (Table 9.3) Cash Flow Year Accumulated Cash Flow Undiscounted Discounted Undiscounted Discounted 1 $100 $89 $100 $89 2 100 79 200 168 3 100 70 300 238 4 100 62 400 300 5 100 55 500 355 Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 14 Average Accounting Return ‘An investment’s average net income divided by its average book value’ or ‘Some measure of average accounting profit/some measure of average accounting value’ ....’a project is acceptable if its average accounting return exceeds a target average accounting return Advantages easy to calculate readily available accounting information What are its shortcomings? Ignores time value of money - the average return does not differentiate between near term returns vs. Returns in the distant future focuses on net income and book value instead of cash flow and market value Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 15 T9.7 Average Accounting Return Illustrated Average net income: Year 1 2 3 Sales $440 $240 $160 Costs 220 120 80 Gross profit 220 120 80 Depreciation 80 80 80 140 40 0 35 10 0 $105 $30 $0 Earnings before taxes Taxes (25%) Net income Average net income = ($105 + 30 + 0)/3 = $45 Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 16 T9.7 Average Accounting Return Illustrated (concluded) Average book value: Initial investment = $240 Average investment = ($240 + 0)/2 = $120 (assuming st. line depreciation) Average accounting return (AAR): Average net income AAR = Irwin/McGraw-Hill Average book value $45 = $120 = 37.5% copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 17 Return on Capital Employed/investment Return on Capital Employed - (ROCE) Ratio at a particular point in time Earnings plus after tax interest on long term debt/average capital employed Capital employed is total equity plus total long term debt including the current portion of long term debt Return on Investment - (ROI) similar to the ‘average accounting return’ average book value is the average investment Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 18 Internal Rate of Return or ‘IRR’ ‘the discount rate that makes the NPV of an investment equal to zero’ - sometimes called the discounted cash flow or ‘DCF return’ The IRR ‘rule’ suggest that an investment is acceptable if the IRR exceeds the required return. A viable alternative to the NPV model Used extensively in practice - provides a return figure when analyzing investments as opposed to a $ figure more difficult to calculate - requires trial and error Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 19 T9.8 Internal Rate of Return Illustrated Initial outlay = -$200 Year Cash flow 1 2 3 $ 50 100 150 Find the IRR such that NPV = 0 50 0 = -200 + 100 (1+IRR)1 50 200 = Irwin/McGraw-Hill (1+IRR)1 + (1+IRR)2 100 + 150 (1+IRR)2 + (1+IRR)3 150 + (1+IRR)3 copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 20 T9.8 Internal Rate of Return Illustrated (concluded) Trial and Error Discount rates NPV 0% $100 5% 68 10% 41 15% 18 20% -2 IRR is just under 20% -- about 19.44% Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 21 T9.9 Net Present Value Profile Net present value 120 100 80 Year Cash flow 0 1 2 3 4 – $275 100 100 100 100 60 40 20 0 – 20 – 40 Discount rate 2% 6% 10% 14% 18% 22% IRR Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 22 IRR - Incremental Well Case Net Cash Flow -300,000 265452 181376 145600 118424 98292 77660 69772 58084 43596 37852 31208 22164 12220 3176 2676 1167552 Irwin/McGraw-Hill NPV at 15% -300000 $230,828.00 $137,147.00 $95,735.00 $67,709.00 $48,868.00 $33,574.00 $26,228.00 $18,988.00 $12,393.00 $9,357.00 $6,708.00 $4,142.00 $1,987.00 $449.00 $329.00 NPV at 15% NPV at 10% $394,442.02 $505,363.01 NPV at 50% IRR $52,626.17 63% Irr for this incremental well project is 63% - the discount rate where the NPV is zero $394,442.00 copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 23 Internal Rate of Return What are the shortcomings of the IRR approach? Non -conventional cash flows make the calculation much more difficult Mutually exclusive Investments - meaning we can accept one project but not another that is under consideration Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 24 T9.10 Multiple Rates of Return – a shortcoming Assume you are considering a project for which the cash flows are as follows: Year Irwin/McGraw-Hill Cash flows 0 -$252 1 1,431 2 -3,035 3 2,850 4 -1,000 copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 25 T9.10 Multiple Rates of Return (continued) What’s the IRR? Find the rate at which the computed NPV = 0: Irwin/McGraw-Hill at 25.00%: NPV = _______ at 33.33%: NPV = _______ at 42.86%: NPV = _______ at 66.67%: NPV = _______ copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 26 T9.10 Multiple Rates of Return (continued) What’s the IRR? Find the rate at which the computed NPV = 0: at 25.00%: NPV = 0 at 33.33%: NPV = 0 at 42.86%: NPV = 0 at 66.67%: NPV = 0 Two questions: Irwin/McGraw-Hill 1. What’s going on here? 2. How many IRRs can there be? copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 27 T9.10 Multiple Rates of Return (concluded) NPV $0.06 $0.04 IRR = 1/4 $0.02 $0.00 ($0.02) IRR = 1/3 IRR = 2/3 IRR = 3/7 ($0.04) ($0.06) ($0.08) 0.2 Irwin/McGraw-Hill 0.28 0.36 0.44 0.52 Discount rate 0.6 0.68 copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 28 T9.11 IRR, NPV, and Mutually Exclusive Projects Net present value Year 0 160 140 120 100 80 60 40 20 0 1 2 3 4 Project A: – $350 50 100 150 200 Project B: – $250 125 100 75 50 Crossover Point – 20 – 40 – 60 – 80 – 100 Discount rate 0 2% 6% 10% 14% IRR A Irwin/McGraw-Hill 18% 22% 26% IRR B copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 29 Profitability Index - ‘PI’ ‘The present value of an investment’s future cash flows divided by its initial cost’ measures ‘bang for the buck’ or the value created per dollar invested Shortcomings does not recognize total market value added (as does the NPV approach) - thus when comparing mutually exclusive investments it can lead to incorrect decisions Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 30 T9.12 Profitability Index Illustrated Now let’s go back to the initial example - we assumed the following information on Project X: Initial outlay -$1,100Required return = 10% Annual cash benefits: Year 1 2 Cash flows $ 500 1,000 What’s the Profitability Index (PI)? Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 31 T9.12 Profitability Index Illustrated (concluded) Previously we found that the NPV of Project X is equal to: ($454.55 + 826.45) - 1,100 = $1,281.00 - 1,100 = $181.00. The PI = PV inflows/PV outlay = $1,281.00/1,100 = 1.1645. This is a good project according to the PI rule……It’s a good project because the present value of the inflows exceeds the outlay. Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 32 Profitability Index- Incremental Well Case NPV at 15% -300000 $230,828.00 $137,147.00 $95,735.00 $67,709.00 $48,868.00 $33,574.00 $26,228.00 $18,988.00 $12,393.00 $9,357.00 $6,708.00 $4,142.00 $1,987.00 $449.00 $329.00 What is the Profitablity Index if the firm has a required rate of return of 15%? PV of cash inflows at 15% = $694,442 $694,442/$300,000 = 2.31 ....for every $1 invested, the project is returning $2.31 ....a healthy return!! $394,442.00 Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 33 Summary of Investment Criteria I. Discounted cash flow criteria A. Net present value (NPV). The NPV of an investment is the difference between its market value and its cost. The NPV rule is to take a project if its NPV is positive. NPV has no serious flaws; it is the preferred decision criterion. B. Internal rate of return (IRR). The IRR is the discount rate that makes the estimated NPV of an investment equal to zero. The IRR rule is to take a project when its IRR exceeds the required return. When project cash flows are not conventional, there may be no IRR or there may be more than one. C. Profitability index (PI). The PI, also called the benefit-cost ratio, is the ratio of present value to cost. The profitability index rule is to take an investment if the index exceeds 1.0. The PI measures the present value per dollar invested. Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 34 Summary of Investment Criteria (concluded) II. Payback criteria A. Payback period. The payback period is the length of time until the sum of an investment’s cash flows equals its cost. The payback period rule is to take a project if its payback period is less than some prespecified cutoff. B. Discounted payback period. The discounted payback period is the length of time until the sum of an investment’s discounted cash flows equals its cost. The discounted payback period rule is to take an investment if the discounted payback is less than some prespecified cutoff. III. Accounting criterion A. Average accounting return (AAR). The AAR is a measure of accounting profit relative to book value. The AAR rule is to take an investment if its AAR exceeds a benchmark. Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 35 A few questions 1. Which of the capital budgeting techniques do account for both the time value of money and risk? 2. The change in firm value associated with investment in a project is measured by the project’s _____________ . a. Payback period b. Discounted payback period c. Net present value d. Internal rate of return 3. Why might one use several evaluation techniques to assess a given project? Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 36 A few questions 1. Which of the capital budgeting techniques do account for both the time value of money and risk? Discounted payback period, NPV, IRR, and PI 2. The change in firm value associated with investment in a project is measured by the project’s Net present value. 3. Why might one use several evaluation techniques to assess a given project? To measure different aspects of the project; e.g., the payback period measures liquidity, the NPV measures the change in firm value, and the IRR measures the rate of return on the initial outlay. Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 37 Solution to Problem 9.3 Offshore Drilling Products, Inc. imposes a payback cutoff of 3 years for its international investment projects. If the company has the following two projects available, should they accept either of them? Irwin/McGraw-Hill Year Cash Flows A Cash Flows B 0 -$30,000 -$45,000 1 15,000 5,000 2 10,000 10,000 3 10,000 20,000 4 5,000 250,000 copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 38 Solution to Problem 9.3 (concluded) Project A: Payback period = 1 + 1 + ($30,000 - 25,000)/10,000 = 2.50 years Project B: Payback period = 1 + 1 + 1 + ($45,000 - 35,000)/$250,000 = 3.04 years Project A’s payback period is 2.50 years and project B’s payback period is 3.04 years. Since the maximum acceptable payback period is 3 years, the firm should accept project A and reject project B. Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 39 Solution to Problem 9.7 A firm evaluates all of its projects by applying the IRR rule. If the required return is 18 percent, should the firm accept the following project? Irwin/McGraw-Hill Year Cash Flow 0 -$30,000 1 25,000 2 0 3 15,000 copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 40 Solution of Problem 9.7 (concluded) To find the IRR, set the NPV equal to 0 and solve for the discount rate: NPV = 0 = -$30,000 + $25,000/(1 + IRR)1 + $0/(1 + IRR) 2 +$15,000/(1 + IRR)3 At 18 percent, the computed NPV is ____. So the IRR must be (greater/less) than 18 percent. How did you know? Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 41 Solution of Problem 9.7 (concluded) To find the IRR, set the NPV equal to 0 and solve for the discount rate: NPV = 0 = -$30,000 + $25,000/(1 + IRR)1 + $0/(1 + IRR)2 +$15,000/(1 + IRR)3 At 18 percent, the computed NPV is $316. So the IRR must be greater than 18 percent. We know this because the computed NPV is positive. By trial-and-error, we find that the IRR is 18.78 percent. Irwin/McGraw-Hill copyright © 2002 McGraw-Hill Ryerson, Ltd Slide 42