Beruflich Dokumente
Kultur Dokumente
Chapter Eighteen
Copyright © 2018 by the McGraw-Hill Companies,
Inc. All rights reserved.
Chapter Outline
• Review of Domestic Capital Budgeting
• The Adjusted Present Value Model
• Capital Budgeting from the Parent Firm’s
Perspective
• Risk Adjustment in the Capital Budgeting Process
• Sensitivity Analysis
• Purchasing Power Parity Assumption
• Real Options
Where:
CFt = expected incremental after-tax cash flow in year t
TVT = expected after-tax terminal value including return of net working
capital
C0 = initial investment at inception
K = weighted average cost of capital
T = economic life of the project in years
The NPV rule is to accept a project if NPV 0
Copyright © 2018 by the McGraw-Hill Companies,
Inc. All rights reserved. 18-4
Review of Domestic Capital Budgeting
For our purposes it is necessary to expand the
NPV equation.
CFt = (Rt – OCt – Dt – It)(1 – ) + Dt + It (1 – )
Rt is incremental revenue It is incremental interest
expense
OCt is incremental
operating cash flow is the marginal tax rate
Dt is incremental
depreciation
Copyright © 2018 by the McGraw-Hill Companies,
Inc. All rights reserved. 18-5
Review of Domestic Capital Budgeting
We can use CFt = (OCFt)(1 – ) + Dt
to restate the NPV equation,
T
NPV = S (1 + K) +
t=1
CFt
t (1 +
TVT
K)T
– C0
as:
T (OCFt)(1 – ) + Dt
NPV = S
t=1 (1 + K)t
+
TVT
(1 + K)T
– C0
T (OCFt)(1 – ) Dt It
APV = S
t=1 (1 + Ku)t
+
(1 + i)t
+
(1 + i)t
+
TVT
(1 + Ku )T
– C0
0 1 2 3 4
CF0 = –$1000 The unlevered cost of equity is r0 = 10%:
CF1 = $125 The project would be rejected by an
all-equity firm:
CF2 = $250
I = 10
CF3 = $375
NPV = –$56.50
CF4 = $500 Copyright © 2018 by the McGraw-Hill Companies,
Inc. All rights reserved. 18-9
Domestic APV Example (continued)
• Now, imagine that the firm finances the
project with $600 of debt at r = 8%.
• The tax rate is 40%, so each year they
have an interest tax shield worth $19.20:
× I = .40 × ($600 × .08)
= .40 × $48
= $19.20
0 1 2 3 4
The APV of the project under leverage is:
T (OCFt)(1 – ) Dt It
S
TVT
APV = + + + – C0
t=1 (1 + Ku )t (1 + i)t (1 + i)t (1 + Ku )T
T
St OCFt (1 τ ) T St τDt T
St τI t
APV
t 1 (1 K ud ) t
t 1 (1 id ) t
t 1 (1 id ) t
T
ST TVT St LPt
S0C0 S0 RF0 S0CL0
(1 K ud ) T
t 1 (1 id ) t
APV = S
t=1 (1 + Kud )t
+
t=1
S (1 + i ) +S (1 + i )
d
t
t=1 d
t
S (1 + i )
St TVT T
St LPt
+ – S0C0 + S0RF0 + S0CL0 +
(1 + Kud )T t=1
t
d
The operating cash flows must be The operating cash flows must
translated back into the parent be discounted at the
firm’s currency at the spot rate unlevered domestic rate
expected to prevail in each period.
Copyright © 2018 by the McGraw-Hill Companies,
Inc. All rights reserved. 18-14
APV Model of Capital Budgeting from the Parent
Firm’s Perspective: Tax Rate
StOCFt(1 – ) St Dt S t It
T T T
APV = S
t=1 (1 + Kud )t
+
t=1
S (1 + i ) +S (1 + i )
d
t
t=1 d
t
S (1 + i )
St TVT T
St LPt
+ T
– S0C0 + S0RF0 + S0CL0 +
(1 + Kud) t=1
t
d
OCFt represents only the The marginal corporate tax
portion of operating cash rate, , is the larger of the
flows available for remittance parent’s or foreign
that can be legally remitted to subsidiary’s.
the parent firm.
Copyright © 2018 by the McGraw-Hill Companies,
Inc. All rights reserved. 18-15
APV Model of Capital Budgeting from the Parent Firm’s
Perspective: Restricted Funds and Concessionary Loans
StOCFt(1 – ) St Dt S t It
T T T
APV = S
t=1 (1 + Kud )t
+
t=1
S (1 + i ) +S (1 + i )
d
t
t=1 d
t
S (1 + i )
St TVT T
St LPt
+ T
– S0C0 + S0RF0 + S0CL0 +
(1 + Kud) t=1
t
d
St TVT
S (1 + i )
T
St LPt
+ – S0C0 + S0RF0 + S0CL0 +
(1 + Kud )T t=1
t
d
no incremental debt
T
–
S
APV = S tOCFt(1 ) – S0C0 no incremental depreciation
no concessionary loans
t = 1 (1 + K )t
ud no restricted funds
Copyright © 2018 by the McGraw-Hill Companies,
Inc. All rights reserved. 18-19
Capital Budgeting from the Parent Firm’s
Perspective: Example Foreign Cash Flows
A U.S. MNC is considering a European opportunity. The size and timing
of the after-tax cash flows are:
–€600 €200 €500 €300
0 1 2 3
The inflation rate in the euro zone is € = 3%, the inflation rate in dollars is p$
= 6%, and the business risk of the investment would lead an unlevered U.S.-
based firm to demand a return of Kud = i$ = 15%.
The current exchange rate is S0($/€) = $1.25/€. Is this a good investment from
the perspective of the U.S. shareholders?
Copyright © 2018 by the McGraw-Hill Companies,
Inc. All rights reserved. 18-20
Capital Budgeting from the Parent Firm’s
Perspective: Example Converting Cash Flows
–€600 €200 €500 €300
–$750 $257.28 $661.94 $408.73
0 1 2 3
$1.25
CF0 = (€600) × S0($/€) = (€600) × = $750
€1.00
$1.25 1.06
CF1 = €200 × S1($/€) = €200 × = $257.28
€1.00 1.03
$1.25 (1.06)2
CF2 = €500 × S2($/€) = €500 × = $661.94
€1.00 (1.03)2
$1.25 (1.06)3
CF3 = €300 × = $408.73
€1.00 (1.03) 3
Copyright © 2018 by the McGraw-Hill Companies,
Inc. All rights reserved. 18-21
Capital Budgeting from the Parent
Firm’s Perspective: Example Dollar NPV
–$750 $257.28 $661.94 $408.73
0 1 2 3
Find the NPV using the cash flow menu of your financial calculator and
an interest rate of i$ = 15%:
CF0 = –$750
CF1 = $257.28
CF2 = $661.94 I = 15
CF3 = $408.73 NPV = $242.99
Copyright © 2018 by the McGraw-Hill Companies,
Inc. All rights reserved. 18-22
Capital Budgeting from the Parent Firm’s
Perspective: Alternative Method of Converting
the Discount Rate
• Another recipe for international decision-makers:
– Estimate future cash flows in the foreign currency.
– Estimate the foreign currency discount rate.
– Calculate the foreign currency NPV using the foreign
cost of capital.
– Translate the foreign currency NPV into dollars using
the spot exchange rate.
0 1 2 3
$1.25
The current exchange rate is S0($/€) =
€
Copyright © 2018 by the McGraw-Hill Companies,
Inc. All rights reserved. 18-24
Finding the Foreign Currency Cost of Capital: i€
So, for example, the real rate in the U.S. must be 8.49%:
(1 + i$) 1.15
(1 + e) = e= – 1 = 0.0849
(1 + $) 1.06
Copyright © 2018 by the McGraw-Hill Companies,
Inc. All rights reserved. 18-25
Finding the Foreign Currency Cost of Capital: i€
Parity Condition
If the Fisher Effect holds here and abroad, then:
(1 + i$) (1 + i€)
(1 + e$) = and (1 + e€) =
(1 + $) (1 + €)
If the real rates are the same in dollars and euros (e€ = e$)
we have a very useful parity condition:
(1 + i$) (1 + i€)
=
(1 + $) (1 + €) Copyright © 2018 by the McGraw-Hill Companies,
Inc. All rights reserved. 18-26
Solving for the Foreign Currency Cost of Capital: i€
If we have any three of these variables, we can find the fourth:
(1 + i$) (1 + i€)
=
(1 + $) (1 + €)
In our example, we want to find i€:
(1 + i$) × (1 + €)
(1 + i€) =
(1 + $)
(1.15) × (1.03)
i€ = –1 i€ = 0.1175
(1.06)
Copyright © 2018 by the McGraw-Hill Companies,
Inc. All rights reserved. 18-27
International Capital Budgeting:
Example
– €600 €200 €500 €300
0 1 2 3
Find the NPV using the cash flow menu and i€ = 11.75%:
CF0 = –€600
I = 11.75
CF1 = €200
NPV = €194.39
CF2 = €500
$1.25 = $242.99
CF3 = €300 €194.39 ×
€
Copyright © 2018 by the McGraw-Hill Companies,
Inc. All rights reserved. 18-28
– €600 €200 €500 €300
0 1 2 3
0 1 2 3
$257.28 $661.94 $408.73
NPV = –$750 + + + = $242.99
1.15 (1.15)2 (1.15)3
Copyright © 2018 by the McGraw-Hill Companies,
Inc. All rights reserved. 18-29
International Capital Budgeting
• You have two equally valid approaches:
– Change the foreign cash flows into dollars at the
exchange rates expected to prevail. Find the $NPV
using the dollar cost of capital.
– Find the foreign currency NPV using the foreign
currency cost of capital. Translate that into dollars at
the spot exchange rate.
• If you watch your rounding, you will get exactly
the same answer either way.
• Which method you prefer is your choice.
S0 S0 S0
StOCFt(1 – ) St Dt S t It
T T T
APV = S
t=1 (1 + Kud )t
+
t=1
S (1 + i ) +S (1 + i )
d
t
t=1 d
t
S0 f f f
S (1 + i )
St TVT T
St LPt
+ T
– S0C0 + S0RF0 + S0CL0 +
(1 + Kud) t=1
t
d
f f
S0
Copyright © 2018 by the McGraw-Hill Companies,
Inc. All rights reserved. 18-34
Risk Adjustment in the Capital
Budgeting Process
• Clearly risk and return are correlated.
• Political risk may exist along side of business risk,
necessitating an adjustment in the discount rate.
• We can measure this risk with sensitivity analysis, where
different estimates are used for expected inflation rates,
cost and pricing estimates, and other inputs to give the
manager a more complete picture of the planned capital
investment.
• Lends itself to computer simulation.
0 1 0 1
IRR = 3.50% IRR = 26.50%
0 1 0 1
IRR = 15%
€2,070 IRR = 15%
NPV1 = €81.82 = –€1,800 +
1.10 NPV1 = €100
Copyright © 2018 by the McGraw-Hill Companies,
Inc. All rights reserved. 18-44
Option to Delay: conclusion
• We have a choice: invest in the project today or
wait a year.
• If we jump in today, the NPV0 is €67.83 and the
FV of today’s NPV0 in one year from now is
NPV1 = €74.61 = 1.10 × €67.83.
• Clearly, it’s better to wait a year.
– Worst case, NPV1 = €81.82, but there is a chance that
the NPV at time one is €100.
– Both of these outcomes beat €74.61.