NPV & IRR CALCULATOR
INPUTS (Blue = Enter Your Values)
Initial Investment (£): 10000 RESULTS
Discount Rate (%): 10
Number of Years: 5 NPV (£): £7,277.07
IRR (%): 26.34%
CASH FLOWS
Year Cash Flow (£) Decision: ACCEPT ✓
0 -10000
1 3000 Payback Period: 3.33 years
2 3000
3 3000
4 3000
5 3000
6 3000
7 3000
8 3000
9 3000
, WACC CALCULATOR
INPUTS
Market Value of Equity (£m): 60
Market Value of Debt (£m): 40
Cost of Equity (%): 12
Pre-tax Cost of Debt (%): 6
Corporate Tax Rate (%): 25
CALCULATIONS
Total Value (V): 100
Equity Weight (E/V): 60.00%
Debt Weight (D/V): 40.00%
After-tax Cost of Debt: 4.50%
RESULT
WACC (%): 9.00%
Formula: WACC = (E/V)×Re + (D/V)×Rd×(1-Tc)
INPUTS (Blue = Enter Your Values)
Initial Investment (£): 10000 RESULTS
Discount Rate (%): 10
Number of Years: 5 NPV (£): £7,277.07
IRR (%): 26.34%
CASH FLOWS
Year Cash Flow (£) Decision: ACCEPT ✓
0 -10000
1 3000 Payback Period: 3.33 years
2 3000
3 3000
4 3000
5 3000
6 3000
7 3000
8 3000
9 3000
, WACC CALCULATOR
INPUTS
Market Value of Equity (£m): 60
Market Value of Debt (£m): 40
Cost of Equity (%): 12
Pre-tax Cost of Debt (%): 6
Corporate Tax Rate (%): 25
CALCULATIONS
Total Value (V): 100
Equity Weight (E/V): 60.00%
Debt Weight (D/V): 40.00%
After-tax Cost of Debt: 4.50%
RESULT
WACC (%): 9.00%
Formula: WACC = (E/V)×Re + (D/V)×Rd×(1-Tc)
