Decision Tree

  • May 2020
  • PDF

This document was uploaded by user and they confirmed that they have the permission to share it. If you are author or own the copyright of this book, please report to us by using this DMCA report form. Report DMCA


Overview

Download & View Decision Tree as PDF for free.

More details

  • Words: 449
  • Pages: 2
P 0.27 0.18 0.25 0.11 0.12 0.08

E ( NPV)

NPV [NPV-E ( NPV)]^2*P 9734.92 6155145.58 7920.86 1577667.97 2251.93 1797167.25 1617.01 1173661.25 778.00 2099008.97 1140.82 1167087.11 13969738.12 4960.32 3737.61 1

5%

4500 0.45

-900

1500 0.35

1000 0.2

0.6

2 7000

0.27

9734.92

0.4

5000

0.18

7920.86

0.7

1900

0.25

2251.93

0.3

1200

0.11

1617.01

0.6

800

0.12

778.00

0.4

1200

0.08 1

1140.82 4960.32

Decision Tree A firm is examining a three year life project which will be accepted based on the research outcome If the Project is undertaken the project might succeed . Somewhat succeed or it may fail

Success Somewhat Succeed Fail

1 17000 12000 10000

2 21000 14000 10000

3 24000 16000 10000

4 30000 18000 11000

5 40000 21000 12000

There is a 45% chance of Success 35% chance of Somewhat Success and 20% chance of failure The Initial Investment on the Project is Rs 100000 and the hurdle rate on the project is 14% Compute the NPV on the Project. 1 2 3 45% 25000 28000 30000 21,930 21,545 20,249 35% 12000 14000 16000 -100000 10,526 10,773 10,800 20% 10000 10000 10000 8,772 7,695 6,750

4 5 NPV 35000 50000 20,723 25,968 10,415 18000 21000 10,657 10,907 (46,337) 11000 6,513

12000 6,232 E(NPV)

(64,038) (24,338.88)

A Pharma company is examining a project as follows Initial Investment $700 million There is a 75% chance that The authorities might give the clearance to sell the drug in Europe and a 25% chance that the clearance will be denied. If the Euoprean authorities give a go ahead then there is a 90% chance that the US authorities will give a go ahead If the European authorities do not approve there is only a 25% chance that the Drug might get the approval in the US Sales if Both Don’t Approve will be just in India to the Tune of $100 million per annum IF Europe gives approval then the sales in Europe additionally will be $ 125 million per annum ( over and above india sales) If US gives approval then the sales in US will be in addition to India and Europe $ 240 million per annum. The Hurdle Rate on the Project is 12%, the Life of the patent protection is 20 years and the annual sales are expected to grow by 2%, Compute the NPV on the Project. US Joint Probability Sales NPV 90% 67.50% 465 3233.70 Europe 75% -700 Europe 10% 7.50% 225 1203.00 25% 25% 6.25% 340 2176.00 75% PV of Growing Annuity growth rate in sales n WACC

100 2% 20 12%

18.75%

100

146.00 2436.35

PMT

1-

(1+g)^n (1+i)^n i-g

100 1-

1.49 9.65 10%

100 845.96

0.85 10%

Related Documents

Decision Tree
June 2020 11
Decision Tree
April 2020 21
Decision Tree
June 2020 11
Decision Tree
May 2020 17
Fed Decision Tree
May 2020 16
Haccp Decision Tree
December 2019 9