Question 1 :
Estimating Future Revenues may not accurate.
Stock Evaluation or closing stock will consider for DCF
Question No 2: Leasing Vs Procurement
Funding or Procuring will depends on the following Aspects: Type
of Lease, NPV and Payback period for Investment and IRR. If NPV is
more Positive then we can opt for that
Question No:3
Details |
Year 1 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
Total |
|
|
|
|
|
|
|
Reveune |
1,00,000 |
1,00,000 |
1,00,000 |
1,00,000 |
1,00,000 |
5,00,000 |
Tax @ |
30% |
30% |
30% |
30% |
30% |
|
|
70,000 |
70,000 |
70,000 |
70,000 |
70,000 |
3,50,000 |
Depreciation |
43,750 |
87,500 |
87,500 |
87,500 |
43,750 |
3,50,000 |
|
|
|
|
|
|
|
PAT |
26,250 |
-17,500 |
-17,500 |
-17,500 |
26,250 |
- |
|
|
|
|
|
|
|
12% |
0.893 |
0.797 |
0.712 |
0.636 |
0.567 |
|
NPV |
23,438 |
-13,951 |
-12,456 |
-11,122 |
14,895 |
804 |
NPV is positive, hence benifte to the Assessee