Beruflich Dokumente
Kultur Dokumente
Debt
EV
Eq ratio
D/E ratio
Beta Asset
Beta Equity
Ke
NPV
IRR
Conclusion
1989
1994
1989
216.7
1990
255.6
250.0
505.6
1991
299.8
240.0
539.8
1992
349.6
225.0
574.6
1993
405.9
205.0
610.9
1994
469.2
180.0
649.2
0.98
0.8
1.6
18.0
0.80
0.8
1.4
17.3
0.64
0.8
1.3
16.6
0.51
0.8
1.2
16.1
0.38
0.8
1.1
15.6
131.7
0.407278
NPV is positive
IRR is greater than hurdle rate
Accept the project
Debt schedule
Opening
Interest Paid
Principle paid
Closing Debt
1990
255
16.738
1991
1992
1993
1994
205
25.575
25
180