Skip to content
Worked Examples · Example 10

Q.X Ltd. wants to expand its business and is willing to invest ₹10,00,000. The investment will bring an inflow of ₹1,00,000 in the first year, ₹2,50,000 in the second year, ₹3,50,000 in the third year, ₹2,65,000 in the fourth year and ₹4,15,000 in the fifth year. Assuming the discount rate to be 9%, calculate the Net Present Value (NPV) of this investment and interpret whether the investment is worthwhile.

Arunachal CbseNCERTSubjective· 5mImportance★★★★★est
46% · 12/26 Questions
✓ Free question

Discount each year's cash inflow to present value at 9%, sum them, and subtract the initial outlay to get NPV.

NPV=∑t=1nCFt(1+r)t−C0NPV=\displaystyle\sum_{t=1}^{n}\dfrac{CF_t}{(1+r)^{t}}-C_0, where CFtCF_t = cash inflow in year tt, rr = discount rate, C0C_0 = initial investment.

Given: C0=₹10,00,000C_0=₹10{,}00{,}000; CF1=₹1,00,000CF_1=₹1{,}00{,}000, CF2=₹2,50,000CF_2=₹2{,}50{,}000, CF3=₹3,50,000CF_3=₹3{,}50{,}000, CF4=₹2,65,000CF_4=₹2{,}65{,}000, CF5=₹4,15,000CF_5=₹4{,}15{,}000; r=9%r=9\%.

Year ttCFtCF_t (₹)(1.09)−t(1.09)^{-t}PVPV (₹)
11,00,0000.91743191,743.10
22,50,0000.8416802,10,420.00
33,50,0000.7721832,70,264.05
42,65,0000.7084251,87,732.63
54,15,0000.6499312,69,721.37
  1. Sum the discounted inflows:

∑PV=91743.10+210420.00+270264.05+187732.63+269721.37=₹10,29,881.15\sum PV=91743.10+210420.00+270264.05+187732.63+269721.37=₹10{,}29{,}881.15

  1. Subtract the initial outlay:

NPV=1029881.15−1000000=₹29,881.15NPV=1029881.15-1000000=₹29{,}881.15

  1. Interpretation: since NPV>0NPV>0, the present value of returns exceeds the cost of investment, so the project adds value and is worthwhile at a 9% discount rate.
  2. Self-check: each discount factor 1(1.09)t<1\dfrac{1}{(1.09)^t}<1 and decreasing with tt, as expected; total undiscounted inflows =₹13,80,000=₹13{,}80{,}000, discounted total ₹10,29,881₹10{,}29{,}881 is sensibly lower.
✓Final answer

NPV≈₹29,881NPV\approx ₹29{,}881 (positive) — the investment is worthwhile.

Unlock everything free for 14 days

  • Full step-by-step solutions
  • Concept-first explanations
  • Methods, shortcuts & mistakes
  • PYQ mapping + timed mock tests

Full access for 14 days. No credit card required.