Académique Documents
Professionnel Documents
Culture Documents
NPV $ 647
EXAMPLE 1
Year 1 2 3 4 5 6 7 8
Option 2 Cash Flow $ 100 $ 100 $ 100 $ 100 $ 100 $ 100 $ 100 $ 100
NPV $ 750
EXAMPLE 2
Year 1 2 3 4 5 6 7 8
Option 2 Cash Flow $ 200 $ 200 $ 200 $ 200 $ 200 $ 200 $ 200 $ 200
NPV $ 750
9 10 11 12 13 14 15 16 17 18 19 20
$ 100 $ 100 $ 100 $ 100 $ 100 $ 100 $ 100 $ 100 $ 100 $ 100 $ 100 $ 100
$ 36 $ 32 $ 29 $ 26 $ 23 $ 21 $ 18 $ 16 $ 15 $ 13 $ 12 $ 10
9 10
$ 200 $ 200
$ 30 $ 24
10.0% 9/30/2018 ### ###
Cash Multiple NPV IRR MIRR XIRR Investment Year 1 Year 2
Investment 1 2.0 $564 17% 15% 21% $ (2,000) $ 200 $ 200
Investment 2 2.0 $570 17% 15% 21% $ (2,000) $ 200 $ 200
Investment 3 2.0 $745 21% 16% 27% $ (2,000) $ 200 $ 200
Investment 4 2.0 $765 22% 16% 28% $ (2,000) $ 250 $ 250
Investment 5 2.0 $967 28% 17% 41% $ (2,000) $ 250 $ 250
Investment 6 2.0 $1,020 31% 18% 48% $ (2,000) $ 500 $ 500
Investment 7 2.0 $1,225 45% 18% 89% $ (2,000) $ 500 $ 3,500
Investment 8 2.0 $1,488 100% 19% 1419% $ (2,000) $ 4,000 $ -