- 20 Marks
FM – L2 – Q63 – DCF: Risk and uncertainty
Calculate NPV for two machines under different sales demand levels for Kofi Enterprises Ltd.
Question
Kofi Enterprises Ltd must purchase a new machine for making a new product. There is a choice between two machines, Machine A and Machine B. Each machine has an estimated life of three years with no expected scrap value.
Machine A costs N₦15,000 and Machine B costs N₦20,000.
The variable costs of manufacture would be N₦1 per unit if Machine A is used and N₦0.50 per unit if Machine B is used. The product will sell for N₦4 per unit.
The demand for the product is uncertain. Following some market research, the following estimates of annual sales demand have been made:
Annual demand (Units) | Probability |
---|---|
2,000 | 0.2 |
3,000 | 0.6 |
5,000 | 0.2 |
The sales demand in each year will be the same. For example, if the demand is 2,000 units in Year 1, it will be 2,000 units for every year of the project.
Taxation and fixed costs will be unaffected by any decision made.
Kofi Enterprises Ltd’s cost of capital is 6%.
Required:
(a) Calculate the NPV for each of investment options, Machine A and Machine B, for each of the possible levels of sales demand.
(b) Calculate the expected NPV for each of the investment options.
(c) Assume now that the decision is taken to buy Machine A.
(i) Calculate the probability that the NPV of the project will be negative.
(ii) Calculate the minimum annual sales required for the NPV of the project to be positive.
Find Related Questions by Tags, levels, etc.
- Tags: break-even analysis, DCF, investment appraisal, NPV, Probability, Sensitivity Analysis
- Level: Level 2
- Topic: DCF: Risk and uncertainty