Page 118 - BOSC-P Vodafone Apr 2017
P. 118
Discounted Cash Flow Model Exercise
Project 3 with hurdle rate of 18%
18% NPV
Year Cash Flow NPV Values
Factors
0 (100,000) 1.000 (100,000)
1 12,500 0.847457627 10,593
2 35,000 0.71818443 25,136
3 40,000 0.608630873 24,345
4 40,000 0.515788875 20,632
5 40,000 0.437109216 17,484
Sum (1,809)
IRR N/A
Months To Payback N/A
