NPV Analysis
NPV Analysis
MBA 1 A ASSIGNMENT
PRESENTED TO:
The NPV spreadsheets are the part of this document. NPV Analysis.xls
Sheikh Saeed
19 AUGUST 2009
Table of Contents
QUESTIO 1: ............................................................................................................................................... 1 PRESENT VALUE CALCULATION ................................................................................................................. 1 Explanation: .......................................................................................................................................... 1 QUESTIO 2 ................................................................................................................................................ 3 QUESTIO 3: ............................................................................................................................................... 3 PART 1: FI A CIAL A ALYSIS..................................................................................................... 4
PV METHOD...................................................................................................................................... 4 IRR of the Differential ........................................................................................................................... 5 Discount Rate Sensitivity....................................................................................................................... 6 Why to rely on PV and IRR?............................................................................................................... 7 CONCLUSION: ............................................................................................................................................. 8 PART 2: CRITICAL ISSUES.............................................................................................................. 9
CAPITAL RATIONING................................................................................................................................... 9 Hard Capital Rationing......................................................................................................................... 9 Soft Capital Rationing:.......................................................................................................................... 9 LEASE VERSUS BUYING .............................................................................................................................. 9 Operating Lease .................................................................................................................................. 10 Financial Lease ................................................................................................................................... 10 REAL ESTATE SPECIFIC ISSUES .................................................................................................................. 10 Leasing/Renting a Real estate ............................................................................................................. 10 Purchasing a Real estate..................................................................................................................... 11 Benefit of choosing Leasing (Option 3)............................................................................................... 12 WACC AND LEVERAGE ............................................................................................................................ 13 WACC (Weighted Average Cost of Capital)........................................................................................ 13 Leverage.............................................................................................................................................. 14 The Effect of Financial Leverage ........................................................................................................ 14 INFLATION ................................................................................................................................................ 15 REFERE CES............................................................................................................................................ 16
Question 1:
Present Value Calculation
To calculate present value (PV) of any future payoffs (cash flows), we discount it by the equivalent investment rate of return offered in capital market. This rate is called discount rate or the opportunity cost of the capital. Present values of Cash Flows (after tax), of each project 1, 2 & 3 are as follow:
FIGURE 1
Explanation:
The column under projects cash flows in Figure 1 above, represent Incremental cash flow of the projects, i.e. the savings made specifically due to the of project. The only cash flows of the project are initial capital investment and residual value. (ACCA; 2006) According to the financial principles, the projects cash flows starts just after the projects initial investment (i.e. the capital investment), therefore, the present value calculation are discounted to years 0 instead of end of years which represent accounting year. The following representation explains the criteria for calculating present value of cash flows. This is illustrated in Figure 2.
FIGURE 2
Years from Project Launch 0 1 Option 1: PV of Purchase without Finance Initial Capital Investment
Relevant Benefits (Rental Savings)
+ Residual Value
FIGURE 3
FIGURE 4
Question 2
Net Present Value (NPV) is the difference between present values of cash INFLOWS and Present values of cash OUTFLOWS of an investment or project. Or;
NPV = Present values of all Cash Flows Initial Investment Or
Where, C is the cash flow at future time t, discounted at the opportunity cost of r. relevant cost and benefits of the project must also be included in calculating PV of cash flows. The NPV for the project option 1, 2 & 3 are calculated below using Figure 1, 3 & 4.
FIGURE 5
Question 3:
The answer to the cost effectiveness of the projects of mutually exclusive nature lies in a thoughtful assessment of numerous subjective questions and a thorough objective analysis of the cash flows of the option available. In our cost analysis we are assessing three possibilities of acquiring a building for business use. The options are financing project with equity, part-financing with 30% equity and 70% through borrowing and lease renting the building. The decision to own, part-finance or lease is often driven by the cash and space needs of the business; whether the space is retail, office, industrial, mixed use, or special use; the
importance of branding, protecting, or creating trade areas; establishing franchise value; or other circumstances. Comparison of cost effectiveness of real estate projects requires evaluation of each alternative on the basis of financial outcomes as well as its advantages and disadvantages attributed due to the nature of use. The first part of our cost efficiency analysis will be based on financial examination to evaluate the cost effectiveness of project alternatives (option 1 to 3). Second part will focus on the other issues particularly associated with owning and leasing building for business use.
PV METHOD
The NPV method compares the present values of the cash flows of project alternatives discounting them back at the opportunity cost (discount rate) of the firm. NPV is a measure of how much value is created or added today by undertaking an investment of long term nature. Given the goal of creating value for the stockholders, the capital budgeting process can be viewed as a search for investments with positive net present values. (Brealey et al; 2006) The NPV rule for project appraisal is that any project with positive NPV is worth investment. However in case under consideration, where most cost effective alternative is required to be indentified, the project alternative with highest NPV will be considered worth investment. When a choice has to be made between alternative projects which are mutually exclusive, it should be based on the size of the NPV either the highest NPV surplus, or the least NPV deficit, as appropriate. (Mott, 2005; page 222) NPV of each project option, as calculated in Question 2 is as follow.
FIGURE 6
The most cost effective option is leasing the building, as it returns the highest NPV of ($3,930,859.00). This means that leasing the building will incur least cash out flow (with respect to opportunity cost of the firm) during its life as compare to other two options. Purchasing (option 1) will result in total discounted cash inflows (including relevant benefits) of about $5.5 millions, However, considering the initial investment of $ 11.4 millions, projects cash inflows are about $5.9 millions less than the initial capital investment. (Figure 1) Therefore it is not worth investing under NPV analysis. Part-Financing (option 2) appears to be very close to Lease option, but in this scenario, even after an investment of $3.58 millions results in negative net cash flow of $0.56 millions. (Figure 3) However, this option will be further evaluated in IRR analysis. Leasing (option 3) shows highest cash flows from project, although a negative figure. Therefore the firm should lease the building instead of owning or part financing it. (Figure 4)
When analyzing two investments, one more expensive than the other, the internal rate of return on the difference in their cash flows measures the extra potential return of the more expensive investment. (Brealey et al; 2006) We know that internal rate of return is an estimate for the potential yield on an investment, however, by calculating the Incremental IRR (IRR of the differential) we evaluate whether the risk of increased capital investment is worth the potential reward. It is generally agreed that for mutually exclusive projects, if the IRR of the differential is higher than the minimum acceptable rate of return, the more expensive investment is considered the better one. (Khan & Jain, 2007). Therefore we will analyse, whether the IRR of the differential of leasing the building is higher than purchasing or part financing or not? If it is higher than, we conclude that LEASING the project is most cost efficient. The IRR of the differential method subtracts the cash flow after tax of leasing from the cash flow after tax of purchasing options, to arrive at a differential cash flow on which an internal rate of return can be calculated. This IRR is then compared to the opportunity cost of capital (discount rate) of the firm. In most cases, firms have a somewhat specific knowledge of the opportunity cost on their projects, therefore a caparison of two (opportunity cost and IRR of the differential) give insight into the project with significant disparities in initial capital investment outlays. (Benninga & Czaczkes;)
To the extent that the IRR of the differential cash flows (generated by owning the building in option 1 and 2) is greater than the yield generated by the business, the firm would select the purchase alternative. Conversely, if the yield is less than the yield that firm can achieve on its business, the firm should select the lease option. The following table shows IRR differential for all three options being considered. The highest IRR is between cash flow of option 2 minus 3, (i.e. the part finance minus lease) therefore option 3 should be selected as it will yield highest return.
FIGURE 8
In discount rate sensitivity curves drawn in Figure 9, point (a) on the discount rate x-axis represent the IRR of the differential of Part-Finance and Lease, point (b) represents the Purchase and Lease, point (c) represents Part-Finance and Lease.
This is the reason the firms with low overhead and high margins tend to lease real estate, except when maintaining control and security are vitally important and often outweigh the financial assessments. The firms opportunity cost is 10%, which is very close to the highest IRR of the differential of leasing (i.e. 9%), the firm would likely be indifferent to leasing or owning the building. To further strengthen our decision to choose most cost effective option, we will also examine the inherent advantages and disadvantages of owing a building for business use and leasing it.
FIGURE 9
a
0 0% 1% 2% 3% 4% 5% 6%
b
7% 8%
c
9% 10% 11% 12% 13% 14%
Discount Rate
15% 16% 17%
-2,000,000
PV
-4,000,000
-6,000,000
-8,000,000
-10,000,000
give us numbers that we can use to compare competing projects and make the best choice for business.
Conclusion:
NPV, IRR of the Differential and IRR Sensitivity analysis reveal that the most cost effective option for the firm is LEASI G THE BUILDI G.
Capital Rationing
WHY: We do not have enough information to evaluate the firms policy regarding availability of capital resources.
A firm maximizes its wealth by accepting every project that has a positive net present value. The act of placing restrictions on the amount of new investments or projects undertaken by a company is called capital rationing. This is accomplished by imposing a higher cost of capital for investment consideration or by setting a ceiling on the specific sections of the budget. (Mott, 2005, Brealey 2006) There are two types of capital rationing.
Lease vs Buying
One way to obtain the use of an asset is to lease it. Another way is to obtain outside financing and buy it. The decision to lease or to buy the asset emphasises the importance to a comparison of alternative financing arrangements for the use of an asset. In our
assignment we are not sure if the option 2 is lease and which type of lease is meant in option 3.
Operating Lease
This form of leasing has several important characteristics. Operating leases are often relatively short-term; the life of the lease may be much shorter than the economic life of the asset. Another very important characteristic of an operating lease is that it frequently requires that the lessor maintain the asset. The lessor may also be responsible for any taxes or insurance. Most interesting feature of an operating lease is that gives the lessee the right to cancel the lease before the expiration date. (Brealey et al, 2001)
Financial Lease
With a financial lease, the lessee (not the lessor) is usually responsible for insurance, maintenance, and taxes. It is also important to note that a financial lease generally cannot be cancelled, at least not without a significant penalty. A financial lease is sometimes said to be a fully amortized or full-payout lease, whereas an operating lease is said to be partially amortized. Financial leases are often called capital leases by the accountants. (Brealey et al, 2001) Tax-Oriented Leases is in which the lessor is the owner of the leased asset for tax purposes. Such leases are also called tax leases or true leases. In contrast, a conditional sales agreement lease is not a true lease. Here, the lessee is the owner for tax purposes. Conditional sales agreement leases are really just secured loans. The financial leases we discuss in this material are all tax leases. Tax-oriented leases make the most sense when the lessee is not in a position to use tax credits or depreciation deductions that come with owning the asset. By arranging for someone else to hold title, a tax lease passes these benefits on. The lessee can benefit because the lessor may return a portion of the tax benefits to the lessee in the form of lower lease costs. (Brealey et al, 2001) Leveraged Leases is a tax-oriented lease in which the lessor borrows a substantial portion of the purchase price of the leased asset on a nonrecourse basis, meaning that if the lessee stops making the lease payments, the lessor does not have to keep making the loan payments. Instead, the lender must proceed against the lessee to recover its investment. In contrast, with a single-investor lease, if the lessor borrows to purchase the asset, the lessor remains responsible for the loan payments regardless of whether or not the lessee makes the lease payments.
Tax Benefits: Unlike ownership, the occupancy costs of leasing are fully deductible, including that portion of rent attributable to the value of the land. Stability of Costs: The long-term occupancy costs of leasing, when viewed from the users perspective, are generally simple to estimate and typically include base rent (pure net, pure gross, or a hybrid), operating expense pass-through, amortized tenant improvements, percentage rent (retail), and the like. Although some leases may expose a user to certain capital expenditures, tenants are generally insulated from unforeseen capital costs such as the replacement of mechanical systems, structural repairs, and roof or parking lot replacement. Availability of Cash: Leasing typically requires less cash out of pocket than ownership alternatives, leaving more capital to invest in the users products and services or to establish addition allocations.
Disadvantage:
Loss of Salvage Value:
Most leases provide that any improvements made by the tenant become the property of the landlord at the end of the lease term, or the landlord may require that the tenant remove any improvements made to the premises at the tenants expense.
Cost: For a firm with a strong earnings record, ready access to capital, and the ability to take advantage of tax benefits from ownership, leasing is often the more expensive alternative. Loss of Appreciation: Leasing means the tenant does not benefit from property appreciation. Contractual Penalties: If a leased property becomes obsolete or the business occupying the space becomes unprofitable, the tenant must continue paying rent or face penalties for default.
Advantages:
Tax Advantages: An owner enjoys the benefit of interest and cost recovery deductions that reduce the annual tax liability from real estate operations. The accumulated cost recovery deductions, although taxed at the time of sale, are currently taxed at 25 percent, which is typically less than the users marginal tax rate applied to ordinary income and the user enjoys the benefit of those untaxed dollars until the property is sold. The capital gain from appreciation, while currently taxed at 15 percent, is often 87 to 133 percent less than the users ordinary income tax rate. Appreciation: An owner enjoys the benefit of capital appreciation over time.
11
Debt Reduction and Equity Build-up: Assuming conventional financing, an owner enjoys debt reduction and equity build-up through amortization of the original loan amount, since both interest and principal are included in every mortgage payment.
Positive Leverage
While not guaranteed and subject to change in fluctuating financial markets or rising interest rate environments, properties acquired with borrowed funds stand to benefit from positive leverage meaning the yield to the owner on a leveraged investment is greater than the yield on an unleveraged investment.
Disadvantage:
Financial Liability: Although equity financing and investment capital may be readily available, a commitment to long-term debt financing often involves a 20 to 30 year amortization and possible loan provisions that mandate pre-payment penalties if a loan is paid off prematurely. Time Frame: The decision to purchase should be made with a holding period in mind of at least five years. Although historically commercial properties tend to appreciate in value, the costs of acquisition and disposition may offset or eliminate the benefits of appreciation over a short-term holding period. Spatial Inflexibility: Often, owned facilities do not lend themselves to the expansion or contraction of building improvements. Initial Capital Outlay: Most commercial lenders require equity at closing of 20 to 30 percent of the cost of the property acquired. This equity requirement ties up capital that could otherwise be deployed to grow the users business. Risks: There are numerous risks to ownership, including internal and external obsolescence, market risks, financing risks, and unforeseen capital requirements for repairs and maintenance.
12
The leasing costs will show on the profit and loss account but no entry is made on the balance sheet because the property is not owned by the firm. The advantages of this offbalance-sheet finance is, it makes the companys financial performance look better, the return on capital employed (ROCE) ratio (Proctor, R. 2006) will increase as the asset base will be smaller. By not financing a large sum to purchase property, the business avoids increasing its gearing ratio. Atrill (2006) suggest that by leasing, it only requires a relatively small yearly payment instead of paying the entire cost of an asset. If some business is short of cash, large cash outflows can be avoided by arranging for low lease payment in the early years of the assets life. Once the asset generates positive cash flows the payments can be increased, it tends to improve your ratios of assets to liabilities. Rent is tax deductible. There is no down payment for the property. Sellers keep the taxes deductions during the leasing period. If you purchase the asset, you have to capitalize and depreciate the asset, which may mean a slower recovery of your costs. And also leasing has no need to worry about selling the property if moving to a new location since this option has more freedom. It has lower risk if the market is declining; leasing has no loss of resource incurred.
13
The WACC equation is the cost of each capital component multiplied by its proportional weight and then summing:
Where: Re = cost of equity Rd = cost of debt E = market value of the firm's equity D = market value of the firm's debt V=E+D E/V = percentage of financing that is equity D/V = percentage of financing that is debt Tc = corporate tax rate Calculation of a weighted average cost of capital takes account of the different after-tax costs of debt and equity and of their significance in the make up of the total capital. The weightings used in the calculations should be based on the market value of the securities and not on their book or balance sheet values. (Mott, 2005)
Leverage
Leverage is most commonly used in real estate transactions; it is the amount of debt used to finance a firm's assets. A firm with significantly more debt than equity is considered to be highly leveraged. The leverage is also considered as the use of various financial instruments or borrowed capital, such as margin, to increase the potential return of an investment. (McLaney, 2003) Leverage helps both the investor and the firm to invest or operate. However, it comes with greater risk. If an investor uses leverage to make an investment and the investment moves against the investor, the loss is magnified as compared to the situation where investment had not been leveraged. Thats why leverage magnifies both gains and losses. In the business world, a company can use leverage to try to generate shareholder wealth, but if it fails to do so, the interest expense and credit risk of default destroys shareholder value. (ACCA, 2006)
14
Inflation
Existence of inflation and its effects on the future cash flows of projects being appraised can not be ignored. Inflation brings additional problems to project appraisals. It increases the uncertainty and makes more difficult the estimation of the future cash flows of sales revenue, operating costs and working capital requirements. It also influences the required rate of return through its effects on the nominal cost of capital. Following formula adjust nominal values of rate of return for inflation.
In the context of investment appraisals it means that two aspects of the value of money must be considered. The time value of money has already been catered for by the use of present value factors which deduct interest for the time elapsed when waiting for future cash receipts. The other aspect is the change in the value of money itself, not because of the time lapse, but because the inflationary process decreases its purchasing power. (Mott, 2005)
15
References
Brealey, R.A., Myers, S.C. & Allen, F; (2006); Corporate Finance, international edition, (6th ed.) McGraw-Hill Irwin
Mott, Graham; 2005, Accounting for non Accountants (6th ed.), Kogan Page McLaney, Eddie; 2003, Business Finance, theory and practice, (6th ed.) FT Prentice Hall
Atrill, P. (2006). Financial Management for Decision Makers, 4th edition. Harlow: Prentice Hall. P226-228
Benninga, Simon & Czaczkes, Benjamin; (1997), Financial Modeling, MIT Press Damodaran, A., (2008), Corporate Finance Theory & Practice, (2nd ed.); Wiley India, pp 296-221
Khan. M. Y., & Jain. P. K., (2007); Financial Management (2nd ed.), Tata McGrawHill, India
ACCA, (2006); Strategic Financial Management Study Text 3.7 (6th ed.), BPP Curwin, J. & Slater, R. (2000), Quantitative Methods for Business Decisions, 5th ed. London: Thomson Learning
Creswell, J. W. (2003), Research Design: Qualitative, Quantitative, and Mixed Methods Approaches, London: SAGE Publications.
Cox, D & Fardon, M. (1997) Management of Finance: a guide for the non-specialist. Worcester : Osborne.
Clark, J.J, Hindelang, T. J. & Pritchard, R. E. (1984), Capital Budgeting Planning and Control of Capital Expenditure. 2nd ed. New Jersey: Prentice-Hall
Bierman, H. (1999) Corporate Financial Strategy and Decision Making to Increase Shareholder Value, p.70-93
16
Broadbent, M. & Cullen, J (2003), Managing Financial Resources, 3rd ed. Oxford: Butterworth-Heinemann, p222-223.
Brealey, R., Myers, S., Partington, G. and Robinson, D. (2001), Principles of Corporate Finance. Australia: McGraw Hill. pp. 102.
Dyson, J., Accounting for Non-Accounting Students (2007), 7th Edition, pp430-431 Higgins, R. C. (2000) Analysis for Financial Management, 6th ed. Harlow: McGraw-Hill.
Horngren, C., Harrison, W., Bamber, Best, P., Fraser, D. and Willett, R. (2001), Accounting, 3rd ed. Australia: Prentice Hall, pp. 1020.
Idowu, S. O. (2001). Capital investment appraisal. Available online from: [http://www.accaglobal.com/students/student_accountant/archive/2000/8/39869]. Accessed on 5th Aug 2009.
Proctor, R. (2006) Managerial Accounting for Business Decisions, p.70-77 Pike, R. & Neale, B. (2006), Corporate Finance and Investment: decisions and strategies, p.392-399
Smart, S.B., Megginson, W.L. and Gitman, L.J. (2004), Corporate Finance, 1st ed, Cengage Learning EMEA. pp. 231- 238.
Teall, J. L. & Hasan, I. (2002), Quantitative Methods for Finance and Investments, UK: Wiley-Blackwell.
Timothy, G. & Singer, D. (2005) The Real Estate Investment Handbook, p.80-83 McQuai, D. J. and Bille, P. A. (2005), College Accounting, 8th ed, Boston: Houghton-Mifflin.
Microsoft Learning, 2003. Go with the cash flow: Calculate NPV and IRR in Excel, Available online from: [http://office.microsoft.com/en-
17
18