Can anybody prove that both method lead to the same answer? Or tell me what is wrong?
I am stuck in the Chapter 12 example2 of OT P4 lecture note on page 60. After my computation, there is a little difference of using wacc compared to the apv.
APV method = 28.64
wacc method
Ba=1.5=7*Be/(7+3*0.7) ,So Be=1.95
Ke=5%+(15%-5%)*1.95=24.5%
wacc=(24.5%*7+5%*0.7*3)/10=18.2%
df=3.11
NPV= -100+40*3.11=24.52
Is anywhere going wrong? please help?thanks!
I am stuck in the Chapter 12 example2 of OT P4 lecture note on page 60. After my computation, there is a little difference of using wacc compared to the apv.
APV method = 28.64
wacc method
Ba=1.5=7*Be/(7+3*0.7) ,So Be=1.95
Ke=5%+(15%-5%)*1.95=24.5%
wacc=(24.5%*7+5%*0.7*3)/10=18.2%
df=3.11
NPV= -100+40*3.11=24.52
Is anywhere going wrong? please help?thanks!
