Page 115 - BOSC-P Vodafone Apr 2017
P. 115
Discounted Cash Flow Model Exercise
Project 1
10% NPV
Year Cash Flow NPV Values
Factors
0 (35,000) 1.000 (35,000)
1 5,000 0.909091 4,545
2 7,500 0.826446 6,198
3 10,000 0.751315 7,513
4 12,500 0.683013 8,538
5 12,500 0.620921 7,762
Sum (444)
IRR N/A
Months To Payback N/A
