DCF help needed

I'm making a DCF for a debt portfolio (car leases) and the portfolio is funded by debt. My problem is that while during the first 3 years I am getting positive cash the discount is working fine, however, in year 4 I need to pay back the principal payment so my net cash is negative. When I then discount this negative cash it is pretty much halving.. So I am left with a present value loss of half what I will actually pay. 


This is then causing my model to say that if the investment has certain parameters it will be loss-making (when I sum all of the 4 years net income) but positive in a present value sense (when I sum all of the 4 years present values).


I understand that getting net profit in as soon as you can is good because you can then use that money to generate returns but this seems wrong.

 
Most Helpful

Just to make sure I understand the problem: 

I'm assuming a discount rate of 10%; Year 1 CF $100, Yr2 CF $50, Yr3 CF $20, Yr4 CF -$200

This gives me a nominal total CF of -$30, while the DCF is $10.7, i.e. nominal total is negative and discounted total is positive.

Your question is this investment still worthwhile, even if your nominal total cash flows are negative? 

If that's the question, then the answer is the time value of money, i.e. a dollar today is worth more than a dollar tomorrow. In fact, with our discount rate, the dollar today is worth $0.91 in a year's time, given your cost of financing. In other words, in four years' time, when you have that negative cash flow of $200, it is equivalent ("equal in terms of pain") to a $136 loss today. Given that your cumulative discounted cash flows over the next couple years is greater than this, your return on investment on a discounted basis is positive. 

 

Dolores sit delectus explicabo necessitatibus voluptatem occaecati architecto. Beatae laudantium modi reprehenderit. Sit tempora eum consequatur sit.

Career Advancement Opportunities

May 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Lazard Freres No 98.8%
  • Goldman Sachs 18 98.3%
  • Harris Williams & Co. New 97.7%
  • JPMorgan Chase 04 97.1%

Overall Employee Satisfaction

May 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

May 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

May 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (20) $385
  • Associates (90) $259
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (67) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (146) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
Secyh62's picture
Secyh62
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
Betsy Massar's picture
Betsy Massar
99.0
5
GameTheory's picture
GameTheory
98.9
6
CompBanker's picture
CompBanker
98.9
7
kanon's picture
kanon
98.9
8
dosk17's picture
dosk17
98.9
9
Linda Abraham's picture
Linda Abraham
98.8
10
bolo up's picture
bolo up
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”