, . , . , . , .
:
,
o NPV ;
o IC ;
o CFt t-;
o IRR .
IRR:
1. IRR ( ):
2. ( IRR):
, 30%2300%
1. NPV 30%
o NPV ;
o IC ;
o CFt t-;
o IRR .
NPV(30%)= =-100+153,84+118,34+91,03+70,03+53,87+41,43+31,87+24,52+18,86+14,51+11,16+8,54=538
2. 2300%
NPV(2400%)= =
-100+8,33+0,35+0,01+0,00+0,00+0,00+0,00+0,00+0,00+0,00+0,00+0,00=
-91,31
IRR =0,30+ =19,65
, 1965%
- - , .;
, PB (Payback period)
, , .
:
Investments ;
CFt t.
, ( ). .
, . . | () | ||||||
100 | +146,25 | +146,25 | +146,25 | +146,25 | +146,25 | +146,25 | |
-100 | +46,25 | +192,50 | +338,75 | +485,00 | +631,25 | +777,50 |
- - DPB,;
PB, .
:
CFt t.
r .
, . . | () | ||
100 | |||
(i = 15%) | 100 | ||
100 | |||
, () ( ) . , ( ) .
|
|
(PB DPB) , . ( ) .
- - ARR, %;
.
:
, . . | () | |
100 | ||
ARR,% |
N .
ARR , .
- () - MIRR, %;
MIRR:
1. .
( , , Capital Cost, CC WACC), .. . .
(Net Terminal Value, NTV).
2. , . , (PV) , MIRR.
(MIRR):
CFt - t = 1, 2,...n;( 1752 .)
It - t = 0, 1, 2,... n ( );( 617,5 ..)
r - ( ), ;( 0,15)
d - , ( , );( )
n - .(n=1).
= =3.26
MIRR= 226%
, . . | () | |
100 | ||
MIRR,% |
, MIRR (), , r. R, ( ). , ( ).
|
|
, :
- ;
:
1.
2. ,
3. - , , .
- , ;
( ). .
- - ;
- .
- ;
- .