0% found this document useful (0 votes)
13 views3 pages

Lease vs Purchase NPV Analysis

RKV Ltd is considering purchasing a machine for Rs. 10 lakhs that generates Rs. 6 lakhs profit annually before taxes and depreciation. The machine can be depreciated 25% annually and sold for Rs. 1 lakh after 5 years. An NBFC offered to lease the machine for Rs. 28,000 per month over 5 years with an option to purchase. The company's cost of capital is 12% and the NBFC requests using a 16% discount rate to evaluate the lease option. Evaluating both options, the net present value of the lease is Rs. 4,33,000 compared to Rs. 4,31,000 for the purchase, making the lease option marginally more favorable

Uploaded by

Kriti Mishra
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
0% found this document useful (0 votes)
13 views3 pages

Lease vs Purchase NPV Analysis

RKV Ltd is considering purchasing a machine for Rs. 10 lakhs that generates Rs. 6 lakhs profit annually before taxes and depreciation. The machine can be depreciated 25% annually and sold for Rs. 1 lakh after 5 years. An NBFC offered to lease the machine for Rs. 28,000 per month over 5 years with an option to purchase. The company's cost of capital is 12% and the NBFC requests using a 16% discount rate to evaluate the lease option. Evaluating both options, the net present value of the lease is Rs. 4,33,000 compared to Rs. 4,31,000 for the purchase, making the lease option marginally more favorable

Uploaded by

Kriti Mishra
Copyright
© Attribution Non-Commercial (BY-NC)
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd

Illustration 1

RKV Ltd. Is considering the possibility of purchasing a multipurpose machine which cost Rs.10 lakhs. The machine machine generates Rs.6 lakhs per year before depreciation and tax and the management wishes to dispose the machin fetch Rs.1 lakh. The depreciation allowable for the machine is 25% on written down value and the companys tax rat NBFC for a five year lease for financing the asset which quoted a rate of Rs.28 per thousand per month. The compan with purchase option. The cost of capital of the company is 12% and for lease option it wants you to consider a disco 0 1,000 1,000 1 0.893 0.862 2 0.797 0.743 3 0.712 0.641 4 0.636 0.552 5 0.567 0.476

PV@ 12% PV@ 16% Solutions: Evaluation of Purchase Option Particulars Initial outlay Operating Profit Less: Depreciation Profit before tax Less Tax @ 50% Profit after tax Add: Depreciation Salvage value of machine Net cash inflow Present value factor @ 12% Present values 0

1 -10 6 2.5 3.5 1.75 1.75 2.5 4.25 0.893 3.8 -

2 6 1.88 4.12 2.06 2.06 1.88 3.94 0.797 3.14

3 6 1.4 4.6 2.3 2.3 1.4 3.7 0.712 2.63

4 6 1.06 4.94 2.47 2.47 1.06

5 6 0.79 5.21 2.6 2.61 0.79 1 4.4 0.567 2.49

1 -10

3.53 0.636 2.25

Net present value of the purchase option is Rs.4,31,000 Evaluation of Lease Option Particulars Operating profit Less: Lease rent Profit before tax Tax @ 50% Profit after tax Discount factor @ 16% Present values 1 6 3.36 2.64 1.32 1.32 0.862 1.14 2 6 3.36 2.64 1.32 1.32 0.743 0.98 3 6 3.36 2.64 1.32 1.32 0.641 0.85 4 6 3.36 2.64 1.32 1.32 0.552 0.73 5 6 3.36 2.64 1.32 1.32 0.476 0.63

The net present value of the lease option is Rs.4,33,000

Analysis: From the analysis of the above we can observe that NPV of lease option is more than that

Rs.10 lakhs. The machine has an expected life of 5 years. The shes to dispose the machine at the end of 5 years which will and the companys tax rate is 50%. The company approached a nd per month. The company wants you to evaluate the proposal nts you to consider a discount rate of 16%.

Common questions

Powered by AI

Operating profit provides the foundational earnings capacity from which tax and other costs (like lease rent or depreciation) are deducted to determine net cash flows . In both leasing and purchasing scenarios, the consistent operating profit of Rs. 6 lakhs forms the basis of profitability comparison over the asset's life. For leasing, substantial lease rents reduce the profits more heavily than depreciation does for purchasing, indicating how operating margins are absorbed differently depending on the financing choice. This underscores operational efficiency reliance for covering fixed costs and fulfilling financial projections . As such, the operating profit directly affects cash flow projections and the overall financial sustainability of either decision.

The depreciation method affects the net cash inflow significantly as it impacts the taxable income and tax liabilities. In the given scenario, the depreciation is calculated at 25% on a written down value basis, which means it declines each year. This depreciation reduces the profit before tax, thereby lowering the tax liability, and increases the net cash inflow when it is added back to the profit after tax, enhancing the cash flows available for discounting and evaluation over the life of the asset .

The salvage value of Rs. 1 lakh at the end of the machine's useful life is added to the net cash inflow in the final year, enhancing the total inflows considered in the evaluation . This value reflects the expected recovery from disposing of the asset and is critical in determining the asset's total economic value. Consequently, it impacts the NPV calculation by effectively increasing the terminal cash flow, thus adjusting the overall attractiveness of purchasing the asset when compared against other options such as leasing . Careful estimation of the salvage value is necessary to ensure an accurate financial outlook.

The present value factors at discount rates of 12% and 16% illustrate how future cash flows are worth less in today's terms as higher rates increase the discount effect . These factors are crucial in financial evaluations to compare the time value of money accurately. Lower discount rates suggest less risk or opportunity cost, which enhances the present value of future cash flows. Conversely, higher rates denote higher risk or cost demands, diminishing present values, and could skew decision-making if not aligned with the actual risk profiles or financial contexts of the organization in question . This necessitates careful application and understanding of discount rate impacts on financial projections.

The choice of discount rate directly influences the present value calculations of cash flows for both leasing and purchasing. For leasing, a higher discount rate of 16% is used, reflecting potentially higher risk or cost of capital, while the purchase option uses a lower rate of 12% . A higher discount rate reduces the present value of future cash flows, thus affecting the net present value calculations. RKV Ltd’s decision to use different rates suggests an alignment with perceived risks or financing costs related to each option. The higher NPV for leasing despite a higher discount rate indicates more advantageous cash flows or an aggressive cost structure that benefits the company under its current financial circumstances .

Different yearly depreciation values arise from the use of the written down value method, which reduces the asset's book value by a fixed percentage annually . In this example, depreciation starts at Rs. 2.5 lakhs and diminishes as the remaining asset value decreases each year. This method reflects the declining utility of the asset over time and aligns depreciation expense with revenue generation, matching costs with their associated periods more accurately. It also affects tax savings annually, thereby impacting cash flows and the financial attractiveness of purchasing the asset over leasing, where such depreciation considerations do not apply .

The 50% tax rate considerably impacts the calculations as it halves the profit before tax to determine the profit after tax. Given this high tax rate, the tax shield benefit from depreciation becomes significant, as the non-cash deduction reduces taxable income, thus preserving cash flow. This implies that any investment evaluation must account for tax rate impacts on cash flows and ultimately on the net present value, as seen where depreciation increases cash inflows by reducing taxes . Decision-makers must ensure cost efficiencies and tax planning to optimize investment benefits .

Despite the lease having a slightly higher NPV, RKV Ltd might choose purchasing due to strategic reasons such as full ownership control, potential maintenance of resale value, or avoidance of restrictions associated with leasing terms . Full ownership allows more flexibility and potential tax benefits from depreciation over the asset's useful life. Additionally, RKV may anticipate changes in leasing terms, interest rates, or desire to hedge against recurrent payment obligations linked with leasing contracts . These non-quantitative factors often drive decisions beyond merely numerical NPV comparisons.

The cost of capital at 12% provides a benchmark for evaluating the return requirements of purchasing the machine against its net present value . This rate reflects the minimum expected return that RKV Ltd must achieve to cover its financing costs and maintain investor satisfaction. Evaluating the purchasing option against this rate ensures that the investment exceeds the organization's opportunity costs and risk-adjusted returns. On the other hand, assessing the leasing option through a higher rate of 16% indicates greater expected returns due to perceived lease-related risks or financing differences. It aids decision-making by comparing options on a uniform financial basis, emphasizing how each aligns with strategic capital objectives .

The NPV of the lease option is higher (Rs. 4,33,000) compared to the purchase option (Rs. 4,31,000). This implies that, from a financial perspective, leasing is slightly more beneficial than purchasing due to lower immediate capital outlay and financial flexibility. However, the strategic decision would also consider non-financial factors such as ownership, asset utilization, and depreciation benefits over time. Additionally, potential changes in operational demands and economic conditions should be evaluated as part of the decision-making process, factoring in the long-term strategic goals of RKV Ltd. .

You might also like