![Page 1: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/1.jpg)
11-1
Cash Flow Estimation and Risk Analysis
Relevant cash flows Incorporating inflation Types of risk Risk Analysis
04/18/23 Manajemen Keuangan
![Page 2: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/2.jpg)
11-2
Proposed Project Total depreciable cost
Equipment: $200,000 Shipping: $10,000 Installation: $30,000
Changes in working capital Inventories will rise by $25,000 Accounts payable will rise by $5,000
Effect on operations New sales: 100,000 units/year @
$2/unit Variable cost: 60% of sales04/18/23 Manajemen Keuangan
![Page 3: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/3.jpg)
11-3
Proposed Project
Life of the project Economic life: 4 years Depreciable life: MACRS 3-year class Salvage value: $25,000
Tax rate: 40% WACC: 10%
04/18/23 Manajemen Keuangan
![Page 4: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/4.jpg)
11-4
Determining project value Estimate relevant cash flows
Calculating annual operating cash flows. Identifying changes in working capital. Calculating terminal cash flows.
0 1 2 3 4
Initial OCF1 OCF2 OCF3 OCF4 Costs +
Terminal CFs
NCF0 NCF1 NCF2 NCF3 NCF4
04/18/23 Manajemen Keuangan
![Page 5: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/5.jpg)
11-5
Initial year net cash flow Find Δ NOWC.
⇧ in inventories of $25,000 Funded partly by an ⇧ in A/P of $5,000 Δ NOWC = $25,000 - $5,000 = $20,000
Combine Δ NOWC with initial costs.
Equipment -$200,000 Installation -40,000 Δ NOWC -20,000
Net CF0 -$260,00004/18/23 Manajemen Keuangan
![Page 6: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/6.jpg)
11-6
Determining annual depreciation expense
Year Rate x Basis Depr 1 0.33 x $240 $ 79 2 0.45 x 240 108 3 0.15 x 240 36 4 0.07 x 240 17
1.00 $240
04/18/23 Manajemen Keuangan
![Page 7: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/7.jpg)
11-7
Annual operating cash flows
1 2 3 4Revenues 200 200 200 200- Op. Costs (60%) -120 -120 -120 -120- Deprn Expense -79 -108 -36 -17Oper. Income (BT) 1 -28 44 63- Tax (40%) - -11 18 25Oper. Income (AT) 1 -17 26 38+ Deprn Expense 79 108 36
17Operating CF 80 91 62 55
04/18/23 Manajemen Keuangan
![Page 8: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/8.jpg)
11-8
Terminal net cash flow
Recovery of NOWC $20,000Salvage value 25,000Tax on SV (40%) -10,000Terminal CF $35,000
Q. How is NOWC recovered?Q. Is there always a tax on SV?Q. Is the tax on SV ever a positive cash
flow?
04/18/23 Manajemen Keuangan
![Page 9: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/9.jpg)
11-9
Should financing effects be included in cash flows? No, dividends and interest expense
should not be included in the analysis. Financing effects have already been
taken into account by discounting cash flows at the WACC of 10%.
Deducting interest expense and dividends would be “double counting” financing costs.
04/18/23 Manajemen Keuangan
![Page 10: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/10.jpg)
11-10
Should a $50,000 improvement cost from the previous year be included in the analysis?
No, the building improvement cost is a sunk cost and should not be considered.
This analysis should only include incremental investment.
04/18/23 Manajemen Keuangan
![Page 11: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/11.jpg)
11-11
If the facility could be leased out for $25,000 per year, would this affect the analysis?
Yes, by accepting the project, the firm foregoes a possible annual cash flow of $25,000, which is an opportunity cost to be charged to the project.
The relevant cash flow is the annual after-tax opportunity cost. A-T opportunity cost = $25,000 (1 – T)
= $25,000(0.6) = $15,000
04/18/23 Manajemen Keuangan
![Page 12: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/12.jpg)
11-12
If the new product line were to decrease the sales of the firm’s other lines, would this affect the analysis?
Yes. The effect on other projects’ CFs is an “externality.”
Net CF loss per year on other lines would be a cost to this project.
Externalities can be positive (in the case of complements) or negative (substitutes).
04/18/23 Manajemen Keuangan
![Page 13: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/13.jpg)
11-13
Proposed project’s cash flow time line
Enter CFs into calculator CFLO register, and enter I/YR = 10%. NPV = -$4.03 million IRR = 9.3%
0 1 2 3 4
-260 79.7 91.2 62.4 54.7 Terminal CF → 35.0
89.7
04/18/23 Manajemen Keuangan
![Page 14: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/14.jpg)
11-14
374.8
-260.0 79.7 91.2 62.4 89.7 68.6 110.4 106.1
What is the project’s MIRR?
0 1 2 3 410%
PV outflows
-260.0
$260 TV inflows
MIRR = 9.6% < k = 10%, reject the project
$374.8
(1 + MIRR)4=
04/18/23 Manajemen Keuangan
![Page 15: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/15.jpg)
11-15
-260 79.7 91.2 62.4 89.7
0 1 2 3 4
Evaluating the project:Payback period
Payback = 3 + 26.7 / 89.7 = 3.3 years.
Cumulative:-260 -180.3 -89.1 -26.7 63.0
04/18/23 Manajemen Keuangan
![Page 16: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/16.jpg)
11-16
If this were a replacement rather than a new project, would the analysis change?
Yes, the old equipment would be sold, and new equipment purchased.
The incremental CFs would be the changes from the old to the new situation.
The relevant depreciation expense would be the change with the new equipment.
If the old machine was sold, the firm would not receive the SV at the end of the machine’s life. This is the opportunity cost for the replacement project.
04/18/23 Manajemen Keuangan
![Page 17: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/17.jpg)
11-17
What if there is expected annual inflation of 5%, is NPV biased?
Yes, inflation causes the discount rate to be upwardly revised.
Therefore, inflation creates a downward bias on PV.
Inflation should be built into CF forecasts.
04/18/23 Manajemen Keuangan
![Page 18: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/18.jpg)
11-18
Annual operating cash flows, if expected annual inflation = 5%
1 2 3 4Revenues 210 220 232 243Op. Costs (60%) -126 -132-139 -146- Deprn Expense -79 -108 -36 -17- Oper. Income (BT) 5 -20 57 80- Tax (40%) 2 -8 23 32Oper. Income (AT) 3 -12 34 48+ Deprn Expense 79 108 36 17
Operating CF 82 96 70 65
04/18/23 Manajemen Keuangan
![Page 19: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/19.jpg)
11-19
Considering inflation:Project net CFs, NPV, and IRR0 1 2 3 4
-260 82.1 96.1 70.0 65.1 Terminal CF → 35.0
100.1
Enter CFs into calculator CFLO register, and enter I/YR = 10%. NPV = $15.0 million. IRR = 12.6%.
04/18/23 Manajemen Keuangan
![Page 20: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/20.jpg)
11-20
What are the 3 types of project risk?
Stand-alone risk Corporate risk Market risk
04/18/23 Manajemen Keuangan
![Page 21: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/21.jpg)
11-21
What is stand-alone risk?
The project’s total risk, if it were operated independently.
Usually measured by standard deviation (or coefficient of variation).
However, it ignores the firm’s diversification among projects and investor’s diversification among firms.
04/18/23 Manajemen Keuangan
![Page 22: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/22.jpg)
11-22
What is corporate risk? The project’s risk when
considering the firm’s other projects, i.e., diversification within the firm.
Corporate risk is a function of the project’s NPV and standard deviation and its correlation with the returns on other projects in the firm.
04/18/23 Manajemen Keuangan
![Page 23: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/23.jpg)
11-23
What is market risk? The project’s risk to a well-
diversified investor. Theoretically, it is measured by
the project’s beta and it considers both corporate and stockholder diversification.
04/18/23 Manajemen Keuangan
![Page 24: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/24.jpg)
11-24
Which type of risk is most relevant? Market risk is the most relevant
risk for capital projects, because management’s primary goal is shareholder wealth maximization.
However, since total risk affects creditors, customers, suppliers, and employees, it should not be completely ignored.
04/18/23 Manajemen Keuangan
![Page 25: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/25.jpg)
11-25
Which risk is the easiest to measure?
Stand-alone risk is the easiest to measure. Firms often focus on stand-alone risk when making capital budgeting decisions.
Focusing on stand-alone risk is not theoretically correct, but it does not necessarily lead to poor decisions.
04/18/23 Manajemen Keuangan
![Page 26: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/26.jpg)
11-26
Are the three types of risk generally highly correlated?
Yes, since most projects the firm undertakes are in its core business, stand-alone risk is likely to be highly correlated with its corporate risk.
In addition, corporate risk is likely to be highly correlated with its market risk.
04/18/23 Manajemen Keuangan
![Page 27: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/27.jpg)
11-27
What is sensitivity analysis? Sensitivity analysis measures the
effect of changes in a variable on the project’s NPV.
To perform a sensitivity analysis, all variables are fixed at their expected values, except for the variable in question which is allowed to fluctuate.
Resulting changes in NPV are noted.
04/18/23 Manajemen Keuangan
![Page 28: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/28.jpg)
11-28
What are the advantages and disadvantages of sensitivity analysis?
Advantage Identifies variables that may have the
greatest potential impact on profitability and allows management to focus on these variables.
Disadvantages Does not reflect the effects of
diversification. Does not incorporate any information
about the possible magnitudes of the forecast errors.
04/18/23 Manajemen Keuangan
![Page 29: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/29.jpg)
11-29
Perform a scenario analysis of the project, based on changes in the sales forecast
Suppose we are confident of all the variable estimates, except unit sales. The actual unit sales are expected to follow the following probability distribution:
Case Probability Unit SalesWorst 0.25 75,000Base 0.50 100,000Best 0.25 125,000
04/18/23 Manajemen Keuangan
![Page 30: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/30.jpg)
11-30
Scenario analysis All other factors shall remain constant and
the NPV under each scenario can be determined.
Case Probability NPVWorst 0.25 ($27.8)Base 0.50 $15.0Best 0.25 $57.8
04/18/23 Manajemen Keuangan
![Page 31: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/31.jpg)
11-31
Determining expected NPV, NPV, and CVNPV from the scenario analysis
E(NPV) = 0.25(-$27.8)+0.5($15.0)+0.25($57.8)
= $15.0
NPV = [0.25(-$27.8-$15.0)2 + 0.5($15.0- $15.0)2 + 0.25($57.8-$15.0)2]1/2
= $30.3.
CVNPV = $30.3 /$15.0 = 2.0.
04/18/23 Manajemen Keuangan
![Page 32: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/32.jpg)
11-32
If the firm’s average projects have CVNPV ranging from 1.25 to 1.75, would this project be of high, average, or low risk?
With a CVNPV of 2.0, this project would be classified as a high-risk project.
Perhaps, some sort of risk correction is required for proper analysis.
04/18/23 Manajemen Keuangan
![Page 33: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/33.jpg)
11-33
Is this project likely to be correlated with the firm’s business? How would it contribute to the firm’s overall risk?
We would expect a positive correlation with the firm’s aggregate cash flows.
As long as correlation is not perfectly positive (i.e., ρ 1), we would expect it to contribute to the lowering of the firm’s total risk.
04/18/23 Manajemen Keuangan
![Page 34: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/34.jpg)
11-34
If the project had a high correlation with the economy, how would corporate and market risk be affected?
The project’s corporate risk would not be directly affected. However, when combined with the project’s high stand-alone risk, correlation with the economy would suggest that market risk (beta) is high.
04/18/23 Manajemen Keuangan
![Page 35: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/35.jpg)
11-35
If the firm uses a +/- 3% risk adjustment for the cost of capital, should the project be accepted?
Reevaluating this project at a 13% cost of capital (due to high stand-alone risk), the NPV of the project is -$2.2 .
If, however, it were a low-risk project, we would use a 7% cost of capital and the project NPV is $34.1.
04/18/23 Manajemen Keuangan
![Page 36: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/36.jpg)
11-36
What subjective risk factors should be considered before a decision is made?
Numerical analysis sometimes fails to capture all sources of risk for a project.
If the project has the potential for a lawsuit, it is more risky than previously thought.
If assets can be redeployed or sold easily, the project may be less risky.
04/18/23 Manajemen Keuangan
![Page 37: 11-1 Cash Flow Estimation and Risk Analysis Relevant cash flows Incorporating inflation Types of risk Risk Analysis 12/4/2015Manajemen Keuangan](https://reader030.vdocuments.mx/reader030/viewer/2022020800/56649f525503460f94c7663a/html5/thumbnails/37.jpg)
11-37
What is Monte Carlo simulation?
A risk analysis technique in which probable future events are simulated on a computer, generating estimated rates of return and risk indexes.
Simulation software packages are often add-ons to spreadsheet programs.
04/18/23 Manajemen Keuangan