Sometimes calculating project IRR and equity IRR can be tricky, and in this post we will discuss the reasons for the same.

The internal rate of return (IRR) can be defined as the rate of return that makes the net present value (NPV) of all cash flows equal to zero. In a previous post I have discussed the basic concepts and calculation of IRR and NPV. If you want to refer back, click here for the IRR-NPV post.

Calculation of the internal rate of return considering only the project cash flows (excluding the financing cash flows) gives us the project IRR.

Consider a project with construction cost of $ 1,000,000 and annual rental income of $ 120,000. Assume the property will be sold in the 10^{th} year for $ 1,607,023. You can construct the project cash flows and calculate the project IRR by using the Excel IRR formula. You can also download the excel spreadsheet for this calculation. The download link is at the end of this post.

**Calculating Equity IRR**

Calculation of the internal rate of return considering the cash flows net of financing gives us the equity IRR. It means the project is funded by a mix of debt and equity. If the project is fully funded by equity, the project IRR and Equity IRR will the same. If the project is fully funded by the debt, equity IRR simply doesn't exist.

Now consider the same example again. Assume 30% of the project cost is funded by the equity and remaining 70% by the debt. Assume the cost of equity to be 14% and the cost of debt 8%. The weighted average cost of capital (WACC) will be 9.8%. Note that the weighted average cost of capital will not affect equity IRR. It is only the cost of debt which matters. Assume the term of debt is 10 years.

You can project the cash flows for equity holders and calculate the equity IRR using the same Excel formula as above. This is demonstrated below:

Wasn't it simple? It is.

**Can equity IRR be lower than project IRR?**

Some readers often ask me if the equity IRR can be lower than the project IRR. And I always say the same thing - yes, it can be.

So, in what circumstances the equity IRR will be lower than project IRR?

The equity IRR will be lower than the project IRR whenever the cost of debt exceeds the project IRR. Note it is the cost of debt and not the weighted average cost of capital. See below the relationship between the cost of debt and equity IRR.

In the above chart, did you notice that when the cost of debt is equal to the project IRR, the equity IRR is equal to the project IRR.

Note that the cost of equity doesn't impact either the project IRR or the equity IRR. Cost of equity affects the weighted average cost of capital (WACC) and hence the NPV calculation. It affects both project NPV and NPV for the equity holders.

If you are looking for the relation between project NPV and equity NPV, refer this post Net Present Value and Returns to the Equity Holders.

You can download the project IRR and equity IRR calculation spreadsheet for FREE. It also has this interactive graph and the loan amortization schedule.

Hope you enjoyed this post on project IRR and equity IRR. What do you think, use the comment section below.

Raghavendra Rao says

Excellent presentation. I got clear information what I was looking for

Feasibility Pro says

Thanks Raghav; I’m glad you liked it.

Joe says

Thanks a lot.

What about taxes and depreciation? Would you consider those into calculating the feasibility of the Project? Why yes/not?

Yawar says

Taxes yes but not depreciation. Depreciation is a non-cash transaction which is usually added back in CF from Operations (if we are depreciating an asset that has some future life). The assets that are consumables they are not depreciated and are expensed out.

Aftab Alam says

Very much informative n easy for the non finance persons

DD says

Thanks

you really explained the difference really well. saved me time from reading the book

Cynic says

Fantastic !!!!

k43r says

Great article. Thank you for making internet a better place.

Paul says

Oke this is quite clear.

But consider a partially debt financed project, where you have interest during construction (IDC). This IDC must be capitalized in accounting, and thus is part of a project’s costs. Do you take this into account when calculating a project’s IRR?

For example, Total Installed Costs of a project is 2.5 M$. Total capital expenditure (thus adding the IDC) is 2.9 M$. When calculating Project IRR, use 2.5 M$ of 2.9 M$?

Naiyer Jawaid says

Thanks Paul for stoping by.

Interest incurred during construction should not be taken into account for the purpose of calculating project IRR. However, the same will be taken into account while calculating equity IRR.

Hope this helps.

Yawar says

Agreed with Naiyer. In project IRR calculation, the financing expenses / capitalized interest should be taken out and IRR should be computed based on pure construction cost.

“Can we say in other words that Project IRR is independent of Capital Structure because we are testing the potential of assets regardless of the capital structure OR cost of capital”? Yes / No

If yes, then why WACC is used in computing the terminal value for Project IRR?

If no, then how can the assets performance computed independent of the “source of capital”?

Can someone clarify?

Paul says

Naiyar, thank you for you quick answer,

Is it common practice to take Shareholders Dividends into account when calculating Project IRR, i.e. subtracting Shareholders Dividends from Net Income to calculate a Project’s Total Cash Flow?

Naiyer Jawaid says

Paul, in fact shareholder dividends should not be taken into account while calculating project IRR. Thanks

Paul says

Thank you allot Naiyar, I’m performing audits on cash flow models. Apparently my company did not understand the concept of Project IRR completely.

Naiyer Jawaid says

You are welcome Paul.

In private equity deals, when you have different set of equity holders, with different preferences, shareholder dividends will be taken into account for calculating equity IRR. But again it depends on, for which set of equity holders you are calculating the IRR!

Gargi Jain says

Dear Sir,

I did not understand the explanation, can equity IRR be lower than project IRR?

Naiyer Jawaid says

Yes Gargi, the equity IRR be lower than the project IRR. Download the Excel file from the link provided at the bottom of the post. Play with the cost of debt, you will be able to understand the connection between project and equity IRRs.

Mohnish says

Very nice!

Crystal clear concepts and presentation.

Thank you for sharing your knowledge

N K Misra says

Excellent. Very well explained. Do you have other such pieces and where do I find them?

Isha says

Thanks.. Very helpful

Naiyer Jawaid says

Thanks Isha; I?m glad you found it helpful.

Rob Wood says

Naiyer – thanks this was really useful for me. I do have a question though. If the debt repayments were structured differently I get very different results. If the debt was via interest each year and full initial value payback in year 10 (still sees same IRR over debt length) then teh equity cashflow no longer makes sense (negative). I’m sure I’m looking at it wrong but can you help?

Naiyer Jawaid says

I’m glad Rob that you found this post useful. Yes equity IRR will be different if the debt is structured differently. If the loan is with bullet repayment (balloon loan), the equity IRR will be much higher. In the case study attached in this post, I don’t see any negative equity cash flow if I consider a balloon loan.

Rob Wood says

Naiyer – thanks this was really useful for me. I do have a question though. If the debt repayments were structured differently I get very different results. If the debt was via interest each year and full initial value payback in year 10 (still sees same IRR over debt length) then teh equity cashflow no longer makes sense (negative). I’m sure I’m looking at it wrong but can you help?

Naiyer Jawaid says

I’m glad Rob that you found this post useful. Yes equity IRR will be different if the debt is structured differently. If the loan is with bullet repayment (balloon loan), the equity IRR will be much higher. In the case study attached in this post, I don’t see any negative equity cash flow if I consider a balloon loan.

Rick says

Naiyer – I’m currently working for a developer and we’ve been running multiple investment scenarios for a specific project. In one scenario I’m deducting the initial equity contribution from gross sales proceeds at exit for my IRR calculation. Is this correct? or should I omit the equity payback at exit?

Naiyer Jawaid says

Rick, equity payback should not be taken into account while calculating the project IRR. However, while calculating the equity IRR, it should be considered if you are calculating the equity IRR for a different set of equity holders – it will be a cash outflow. If there is only one equity holder, it will have no impact as you are adding it back to the equity cash flow.

Hope this helps.

Manob Gupta says

Dear Naiyer,

Thanks for all your explanations above.

I would like to clarify whether there could be any other circumstances under which the equity IRR for a project is less than the project IRR? I am reviewing a model for a ship financing deal in which the project IRR seems to be higher than the cost of debt (though less than the WACC), and yet the equity IRR seems to be lower than the project IRR.

Could a high cost of equity cause the equity IRR to be less than the project IRR (and consequently the equity NPV would also be much less than the project NPV)?

Thanks a lot,

Manob Gupta

Naiyer Jawaid says

Thanks Manob for stopping by.

There are many other circumstances, where the equity IRR for a project will be lower than the project IRR.

However, both project IRR and equity IRR are independent of cost of equity.

Higher cost of equity will result in higher WACC, and lower project NPV. Higher cost of equity will also result in equity NPV being lower than the project NPV, because equity cash flow is always discounted at cost of equity and not WACC. You should refer to http://naiyerjawaid.com/discounted-cash-flow-analysis-discount-rate/ for this.

Hope this helps.

Mos says

A case in point is when dividend payments are subject to various restrictions (including legal reserve etc) and timings of equity repayments affected. Note Equity IRR is dependent on the timing of the payments.

Manob Gupta says

Dear Naiyer,

Thanks for all your explanations above.

I would like to clarify whether there could be any other circumstances under which the equity IRR for a project is less than the project IRR? I am reviewing a model for a ship financing deal in which the project IRR seems to be higher than the cost of debt (though less than the WACC), and yet the equity IRR seems to be lower than the project IRR.

Could a high cost of equity cause the equity IRR to be less than the project IRR (and consequently the equity NPV would also be much less than the project NPV)?

Thanks a lot,

Manob Gupta

Naiyer Jawaid says

Thanks Manob for stopping by.

There are many other circumstances, where the equity IRR for a project will be lower than the project IRR.

However, both project IRR and equity IRR are independent of cost of equity.

Higher cost of equity will result in higher WACC, and lower project NPV. Higher cost of equity will also result in equity NPV being lower than the project NPV, because equity cash flow is always discounted at cost of equity and not WACC. You should refer to http://naiyerjawaid.com/discounted-cash-flow-analysis-discount-rate/ for this.

Hope this helps.

Mos says

A case in point is when dividend payments are subject to various restrictions (including legal reserve etc) and timings of equity repayments affected. Note Equity IRR is dependent on the timing of the payments.

r says

fantastic article ….concise to the point great

r says

fantastic article ….concise to the point great

Jy says

Hi Naiyer,

I’m facing a similar situation with Manob. Project IRR is above cost of debt, yet my equity IRR is below that of Project IRR. Could the timing of payouts to equity holders be the cause of this? In my scenario of 20 years cashflows with fixed debt repayments, equity holders only start receiving dividends in year 12. In a different scenario with sculpted debt repayments, when equity holders start receiving dividends in year 10, equity IRR is higher than project IRR. Can I have your view on this.

Naiyer Jawaid says

I don’t think this should be happening. If you can email me your model, I will be in a position to offer better view.

Aurelie says

Hi Naiyer,

Great article indeed! Thanks for that.

What have been the conclusions following Jy May’s question?

I am facing a similar “issue” I think: equity IRR is below Project IRR and it seems to come from the difference in timing: equity cash flows are made of dividends that are paid as the lower of cash available at the end of the period (after interests and tax) and the profit in the period. The cash available is almost always higher than the profit (because of the depreciation charge!), and therefore the payments to equity are moved towards the back of the project, resulting in a lower Equity IRR.

Does it make sense? What do you think?

Many thanks for your help!

Tonateni says

Hi I have a similar query, how can i email you my model.

Jy says

Hi Naiyer,

I’m facing a similar situation with Manob. Project IRR is above cost of debt, yet my equity IRR is below that of Project IRR. Could the timing of payouts to equity holders be the cause of this? In my scenario of 20 years cashflows with fixed debt repayments, equity holders only start receiving dividends in year 12. In a different scenario with sculpted debt repayments, when equity holders start receiving dividends in year 10, equity IRR is higher than project IRR. Can I have your view on this.

Naiyer Jawaid says

I don’t think this should be happening. If you can email me your model, I will be in a position to offer better view.

Aurelie says

Hi Naiyer,

Great article indeed! Thanks for that.

What have been the conclusions following Jy May’s question?

I am facing a similar “issue” I think: equity IRR is below Project IRR and it seems to come from the difference in timing: equity cash flows are made of dividends that are paid as the lower of cash available at the end of the period (after interests and tax) and the profit in the period. The cash available is almost always higher than the profit (because of the depreciation charge!), and therefore the payments to equity are moved towards the back of the project, resulting in a lower Equity IRR.

Does it make sense? What do you think?

Many thanks for your help!

Tonateni says

Hi I have a similar query, how can i email you my model.

Sanjay Singh says

Hi Naiyar,

Thanks a lot

Really it is an excellent article and made things quite clear. I was able to solve some dummy exercises successfully. However while working on actual model facing the same situation, where equity IRR is lower than Project IRR despite the cost of debt is less than project irr.

The difference in scenario is as follows:

It is a big project, and needs execution (construction) time extending to three- four years. The capital requirement is also phased thus the funding or the release of equity component. In this case Interest during construction period is being considered as the part of project cost while calculating the equity IRR and NOT while calculating the project IRR. I feel this is causing the reduced equity IRR as the reference project cost is being increased. So I want to know, whether in this case equity IRR can be less as compared to project IRR or we need to have same project cost in both cases. Does that mean we need to consider Interest During Construction (IDC) as part of project cost even while calculating Project IRR. In my kind of project the costs are also spread after completion of project (operation and maintenance costs) but it is not making difference, what i have checked with dummy exercise.

Naiyer Jawaid says

Thanks Sanjay for your comment.

This should not be happening. The equity IRR will always be greater than the project IRR as long as the cost of debt is lower than the project IRR.

If you feel comfortable, you can email me your model, of course after removing sensitive information, so that I can provide useful comment.

DP says

Interesting article, Naiyer. And I also found lots of good concepts being discussed in the comments.

Related to the comments from Jy and Sanjay, I agree with the point mentioned by Aurelie.

When it comes to numbers, the theory is usually correct, but the reality might be different at times. So dividends are part of equity cash flow, and if they are restricted by the profit availability, then all the cash available to equity holders won’t go to their accounts in that period. And it would push back the inflows for equity holders. Therefore, the equity IRR can get lower than project IRR even when the cost of debt is also lower than the project IRR.

In another words, if the IRR is calculated on the “cash flow available for equity holders”, the theory would hold true. But if the IRR is calculated on actual flows to equity holders (which I think is the case from equity holder’s perspective) then the situation might be different.

Naiyer Jawaid says

Thanks Sanjay for your comment.

This should not be happening. The equity IRR will always be greater than the project IRR as long as the cost of debt is lower than the project IRR.

If you feel comfortable, you can email me your model, of course after removing sensitive information, so that I can provide useful comment.

DP says

Interesting article, Naiyer. And I also found lots of good concepts being discussed in the comments.

Related to the comments from Jy and Sanjay, I agree with the point mentioned by Aurelie.

When it comes to numbers, the theory is usually correct, but the reality might be different at times. So dividends are part of equity cash flow, and if they are restricted by the profit availability, then all the cash available to equity holders won’t go to their accounts in that period. And it would push back the inflows for equity holders. Therefore, the equity IRR can get lower than project IRR even when the cost of debt is also lower than the project IRR.

In another words, if the IRR is calculated on the “cash flow available for equity holders”, the theory would hold true. But if the IRR is calculated on actual flows to equity holders (which I think is the case from equity holder’s perspective) then the situation might be different.

Mohit says

How to calculate cost of equity and cost of debt?

Mohit says

How to calculate cost of equity and cost of debt?

Naiyer Jawaid says

Cost of debt will be what the bank or any other source of debt charges you.

Calculation for the cost equity is complicated and can’t be covered in this comment.

I will write a separate post on this.

Warren Miller, CFA, CPA says

What about taxes on the income? Why don’t you tax-effect the interest rate on the debt since interest is tax-deductible?

Naiyer Jawaid says

Thanks Warren;

Yes, interest is tax deductible. But this example was to illustrate a finance concept.

Warren Miller, CFA, CPA says

What about taxes on the income? Why don’t you tax-effect the interest rate on the debt since interest is tax-deductible?

Naiyer Jawaid says

Thanks Warren;

Yes, interest is tax deductible. But this example was to illustrate a finance concept.

CS says

And if the project fully funded by the debt, how to compute the IRR?

Naiyer Jawaid says

Since there is no equity participation, equity IRR doesn’t exist.

ARLENE GUARIN says

If the project is 100% funded by a bank loan, is interest expense form part of the project cost in computing Project IRR?

Thanks

Linh PK says

I have same question as Arlene.

And does it relate to leveraged and unleveraged IRR issue?

Thank you

CS says

And if the project fully funded by the debt, how to compute the IRR?

Naiyer Jawaid says

Since there is no equity participation, equity IRR doesn’t exist.

ARLENE GUARIN says

If the project is 100% funded by a bank loan, is interest expense form part of the project cost in computing Project IRR?

Thanks

Linh PK says

I have same question as Arlene.

And does it relate to leveraged and unleveraged IRR issue?

Thank you

Mike says

How would you calculate Project + Equity NPV and Project + Equity IRR in a situation where the the new investor comes in as a 50% partner, but pays a premium for the 50% (i.e. original 50% equity was 5 million, but new partner pays 7 million)? Please keep in mind that the 2 million premium does not enter the capital of the company, but is paid to the shareholders (share transaction). I see it not affecting the FCFF line, however, once at FCFE I would basically split it into two lines (50%/50%) and effect a capex of 5 million for one line (original investor), and capex of 7 million for the other line (new investor). Your feedback and comment is very much appreciated.

Naiyer Jawaid says

IRR and NPV for two sets of equity holders will be different.

The premium paid by the second set of equity holders will be taken into account while calculating the equity IRR for the first set of equity holders.

Mike says

How would you calculate Project + Equity NPV and Project + Equity IRR in a situation where the the new investor comes in as a 50% partner, but pays a premium for the 50% (i.e. original 50% equity was 5 million, but new partner pays 7 million)? Please keep in mind that the 2 million premium does not enter the capital of the company, but is paid to the shareholders (share transaction). I see it not affecting the FCFF line, however, once at FCFE I would basically split it into two lines (50%/50%) and effect a capex of 5 million for one line (original investor), and capex of 7 million for the other line (new investor). Your feedback and comment is very much appreciated.

Naiyer Jawaid says

IRR and NPV for two sets of equity holders will be different.

The premium paid by the second set of equity holders will be taken into account while calculating the equity IRR for the first set of equity holders.

Ujjawalkishore says

Dear SIr,

I want to know that, if the debt/equity ratio is 99:1, then how does it reflect to the equity IRR , and whether this is considerable or not?

Gillian says

Dear Naiyer,

In a joint development project of 2 equity partners, assuming the debt proportion is fixed, the equity portion is to be shared between the partners,

My question:

1. will the Equity IRR for the respective partner be dependent on the proportion of their equity participation?

2. If one partner is managing the project and earns a fee for taking that responsibility, will the equity IRR of the passive partner be dependent on the proportion of equity it takes up? I have run the model, it appears that the equity IRR for the passive partner is not dependent on the proportion of its equity participation. We will then have to ask what is the incentive for the passive partner to take up more equity?

Appreciate your comments.

Naiyer Jawaid says

Gillian,

Generally the project free cash flow to the equity holders, is shared between the equity holders in the ratio of their equity participation.

If this is the case in your model, then the equity IRR for the each partner will directly depend on the proportion of their equity participation (other parameters being constant).

It looks like there is some error in your model. If you want, you can share your model with me and I can provide feedback.

Gillian says

Dear Naiyer,

In a joint development project of 2 equity partners, assuming the debt proportion is fixed, the equity portion is to be shared between the partners,

My question:

1. will the Equity IRR for the respective partner be dependent on the proportion of their equity participation?

2. If one partner is managing the project and earns a fee for taking that responsibility, will the equity IRR of the passive partner be dependent on the proportion of equity it takes up? I have run the model, it appears that the equity IRR for the passive partner is not dependent on the proportion of its equity participation. We will then have to ask what is the incentive for the passive partner to take up more equity?

Appreciate your comments.

Naiyer Jawaid says

Gillian,

Generally the project free cash flow to the equity holders, is shared between the equity holders in the ratio of their equity participation.

If this is the case in your model, then the equity IRR for the each partner will directly depend on the proportion of their equity participation (other parameters being constant).

It looks like there is some error in your model. If you want, you can share your model with me and I can provide feedback.

GKG says

Excellent article. In a Government Project where Government offers a pricing model assuming an assured Post Tax Return of 12% on capital employed, assuming 1:1 debt equity and 10% cost of debt, 23 years project duration including project implementation period, what would be the post tax and pre tax equity IRR?

Bobo says

Very interesting and helpful writing.

I trust you are doing well.

?I have a nagging question that relates to the computation of an Equity IRR and I am hoping you may be able to help clarify a few things.

Essentially, I am evaluating a set of cashflows where an initial investment over a five year period is generating negative FCFE over the 5 year period.

In determining the Equity IRR, is the correct approach to calculate the IRR on the basis of the investment outlay? (-$100) and the absolute value of the Equity Value at end of the forecast period ($400) (using EBITDA multiplied by an EV/EBITDA multiple less outstanding Debt) without considerimg the annual negative FCFE each year inbtw?

Or is the accurate approach to include the intermittent negative FCFE over the forecast period in set of cashflows to be evaluated

Another critical question is that I expect the Termminal value being used i.e the Exit EBITDA multiple to be discounted to Present Value and that it is the discounted set of cash flows..i.e the Present value of the cash flows streams that the Equity IRR will be computed off.

I will be most grateful for your insights to help me shed some clarity on the right approach and hopefully deepen my understanding from the clarification.

Thank you as I hope you will indulge me in this instance and shed some light.

Regards

Bobo.

Agata says

Thanks a lot! Even though I am quite advance in finance modelling, your explanation was extremely helpful!

Agata says

Thanks a lot! Even though I am quite advance in finance modelling, your explanation was extremely helpful!

Karunakar says

Hello Naiyer, thanks a lot for your article.

I am a technical auditor but some times I come across to evaluate whether a proposed project is financially viable or not. Let me consider a case where the equity component of the investment is 40% and the debt component is 60%. Assume the cost of equity is 14% and cost of debt is 8%. I would like to compare the projects returns with WACC benchmark. In such case, which IRR (project IRR or equity IRR) do I need to compare with WACC in order to determine the project is financially viable or not? What if the project IRR is less than WACC and equity IRR is more than WACC? …I have limited understanding on financials

Mayank says

very nice article.. really very useful.

I hav one query sir,

how to calculate total total cash inflow and outflow in other cases.

whether to “PAT+Depreciation+Interest-Loan Repayment”

or simply Add “PAT and Depreciation”

Thanks.

Mayank says

very nice article.. really very useful.

I hav one query sir,

how to calculate total total cash inflow and outflow in other cases.

whether to “PAT+Depreciation+Interest-Loan Repayment”

or simply Add “PAT and Depreciation”

Thanks.

Kumar says

Thank You so much Sir for your excellent presentation of the article making it easy to understand the concept

Kumar says

Thank You so much Sir for your excellent presentation of the article making it easy to understand the concept

LC says

Hi, excellent stuff! One question sir. I was told that corporate tax should only be computed in EIRR but not in PIRR. Is this correct and if yes, what is the logic behind this? Thanks!

LC says

Hi, excellent stuff! One question sir. I was told that corporate tax should only be computed in EIRR but not in PIRR. Is this correct and if yes, what is the logic behind this? Thanks!

menaka says

I have different equity IRR, it is 31.33% . How? We can see in above example project IRR is 15%, cost of debt is 8%, weight of loan is 70%, then loan ratio inside the project IRR is 5.6%. remain 9.4% for equity therefore equity IRR is 31,33% (15% – 5.6% = 9.4%/30% = 31.33%)

menaka says

I have different equity IRR, it is 31.33% . How? We can see in above example project IRR is 15%, cost of debt is 8%, weight of loan is 70%, then loan ratio inside the project IRR is 5.6%. remain 9.4% for equity therefore equity IRR is 31,33% (15% – 5.6% = 9.4%/30% = 31.33%)

Moe Omar says

Thanks!, simple and effective explanation of equity IRR

Moe Omar says

Thanks!, simple and effective explanation of equity IRR

Ashok Bansal says

Thanks Mr. Nair, the article is quite useful

sandeep says

Dear Jawaid Sir,

Greetings from India. This is an easy to understand and wonderful article. I want to appreciate you for the contribution you have been making for people like me. I had a few doubts which you could help me with.

1) While calculating the project cost, margin money (i.e. usually 25% of net working capital which needs to be brought in using long term sources) is also included in the cash outflow ?

2) Increase in working capital is a cash outflow over the years for the project/equity holders. So is it right that we take WC increase funded by operations for calculating Equity IRR and total WC increase for Project IRR

3) For the same project when we are calculating Project IRR and Equity IRR … should we consider zero debt while calculating Project IRR (because in reality tax etc would depend on that) and applicable debt equity ratio for calculating equity IRR

sandeep says

Dear Jawaid Sir,

Greetings from India. This is an easy to understand and wonderful article. I want to appreciate you for the contribution you have been making for people like me. I had a few doubts which you could help me with.

1) While calculating the project cost, margin money (i.e. usually 25% of net working capital which needs to be brought in using long term sources) is also included in the cash outflow ?

2) Increase in working capital is a cash outflow over the years for the project/equity holders. So is it right that we take WC increase funded by operations for calculating Equity IRR and total WC increase for Project IRR

3) For the same project when we are calculating Project IRR and Equity IRR … should we consider zero debt while calculating Project IRR (because in reality tax etc would depend on that) and applicable debt equity ratio for calculating equity IRR

Deepti says

Hi Naiyer,

Thanks for the article in the first place. I am indeed learning through your blog and through the comments also. If I have a query on it, will come back to you.

Cheers

Deepti

Victor Wade says

Thanks a lot for this enlightening article. Saved me hours of reading.

Victor Wade says

Thanks a lot for this enlightening article. Saved me hours of reading.

nazanin says

fantastic,so thanks,this information was very clear and help full.

we usually have a lot of problems with searching clear information or relative knowledge in IRAN.

so thanks.

Harin Buch says

Hi Naiyer,

How is depreciation to be considered ? Should it be added to Profit after tax ? Usually Project IRR takes [PAT+Dep+ Interest (1-eff tax rate)] as the inflow stream and Equity IRR uses [PAT +Depreciation – Repayment] as inflow stream. Will the rule work with these formulae or not ?

Mos says

Yes, this is the perfect representation of how to arrive at the relevant cashflows starting from a starting PAT line.

Mohit says

Sir, can you plz explain the relationship between equity IRR and Project

IRR???

Mohit says

Sir, can you plz explain the relationship between equity IRR and Project

IRR???

Scott H. says

Naiyer- Thanks, a very informative post. We are wanting to help clients with helpful return metrics for building retrofits/improvements, for example energy efficiency lights, bolder, chiller, etc. These typically have positive cash flows net of financing costs due to saving on energy expenses, even when 100% financed, which is common. What is best rate of return metric to use to help compare alternate loan structures (but zero equity)?

Mos says

When 100% financed, the WACC of the investment is the cost of debt. I’d use this as the discount factor in an NPV calculation to compare schemes, highest wins. The consideration therefore is the relative quantum and timing of the various ‘cashflows’ (savings)

Rajesh Dube says

Thanks Mr Jawaid for a very informative article.

Rajesh Dube says

Thanks Mr Jawaid for a very informative article.

Suraj says

Good post and explains the concept clearly. Just one point on the chart and the basic question of this article i.e. can equity IRR be lower than project IRR — I think in reality, when the cost of debt is as high as it is, one would not opt for debt financing . Also, if the cost of debt is high, i’m assuming that the macro conditions may not be upto scratch (think Russia) then the cost of equity may also be higher, so equity IRR less than project IRR seems like a theoretical occurence

Mike says

Excellent explanation, exactly what I was looking for. Hopefully, I can now end the discussion that equity IRR has always to be higher than project IRR (mathematically!).

Mike says

Excellent explanation, exactly what I was looking for. Hopefully, I can now end the discussion that equity IRR has always to be higher than project IRR (mathematically!).

ade cahyat says

Very useful information…many thanks!.

one question: which is more important for financiers, equity or project irr?

Naiyer Jawaid says

Project IRR.

Mos says

Yes, as Naiyer states, but in reality financiers would also want to know that returns are viable for equity investors as well (after all they don’t want to end up running the project in a failed situation for equity as that’s not their business).

For investors, equity IRR is obviously more important.

Siddhartha says

This is very helpful! I have a question about timing. For equity IRR calculation, it is clear that the equity investment is the outflow in the ‘zero period’ and the project cash flows (excluding financing CFs) are the subsequent inflow/outflows. But what about the Project IRR? In your example, all the construction cost seems to be deployed in a single period. What if it takes 3 years to build? Do I add up the costs for the 3 years and create an artificial zero period before rentals start coming in? Or do I not have a zero period at all and let the first three years show the investment as a phased cash outflow?

Mos says

The latter. Excel will take care of the calculation.

Siddhartha says

This is very helpful! I have a question about timing. For equity IRR calculation, it is clear that the equity investment is the outflow in the ‘zero period’ and the project cash flows (excluding financing CFs) are the subsequent inflow/outflows. But what about the Project IRR? In your example, all the construction cost seems to be deployed in a single period. What if it takes 3 years to build? Do I add up the costs for the 3 years and create an artificial zero period before rentals start coming in? Or do I not have a zero period at all and let the first three years show the investment as a phased cash outflow?

Mos says

The latter. Excel will take care of the calculation.

Saloni says

This is the best article I have read on internal rate of return (IRR). Keep it up.

Puneet says

Good article Mr Nair.

I am attempting to calculate project IRR for a real estate development project which obviously has more complex cash flows.

Can I connect with you over email for this? Or is there another way you can help me?

Thanks

Puneet

Puneet says

Good article Mr Nair.

I am attempting to calculate project IRR for a real estate development project which obviously has more complex cash flows.

Can I connect with you over email for this? Or is there another way you can help me?

Thanks

Puneet

garf says

Hi Sir, I’m not a finance man. Please correct me if i’m wrong. By looking at the project IRR calculation, it’s purely based on the money invested and the revenue from the investment. where as, Equity IRR is based equity portion (said 20%) invested and the revenue after repayment.

As an investor, so I should be more concern on the Equity IRR instead of project IRR right? for example in energy project, Project IRR less than 11% is considered not viable. In the investor point of view, if the project IRR said 8% but the equity IRR is 18%.. investor shall consider the project right? thanks

Mos says

With a low Project IRR, the difficulty is the project is unable to sustain any debt at all so you end up with an all-equity deal after all, in this case, 8%. Debt is meant, where available and sustainable, to boost the equity IRR.

garf says

Hi Sir, I’m not a finance man. Please correct me if i’m wrong. By looking at the project IRR calculation, it’s purely based on the money invested and the revenue from the investment. where as, Equity IRR is based equity portion (said 20%) invested and the revenue after repayment.

As an investor, so I should be more concern on the Equity IRR instead of project IRR right? for example in energy project, Project IRR less than 11% is considered not viable. In the investor point of view, if the project IRR said 8% but the equity IRR is 18%.. investor shall consider the project right? thanks

Mos says

With a low Project IRR, the difficulty is the project is unable to sustain any debt at all so you end up with an all-equity deal after all, in this case, 8%. Debt is meant, where available and sustainable, to boost the equity IRR.

rahul says

I need help regarding the same issue …

In construction project of joint venture .. we give owner security deposit against the delivery of flats … at the end of project we transfer flats to owner and he returns the deposit amount …it should not affect the profitability but …initial investment value rises making it less profitable …. how we should cater this problem… sorry for the long question … thank you very much !!

Mos says

Put all the cashflows (looking forward, in and out) with timings in a spreadsheet and your IRR will be calculated.

NMH says

I love the post – the lights came on – finally!! Thanks a lot for this and keep doing it – posting these as I find them really beneficial. I have a question – would you consider a shareholder loan as part of equity and part of the equity IRR computation?

Naiyer Jawaid says

Thanks. I am glad you liked this post.

Yes, I would consider shareholder loan as part of equity. If there are two equity holder and only one shareholder provides loan, this loan will taken into consideration of equity IRR calculation for that shareholder only.

Hope this helps.

Mazen says

Hello,

Considering debt and equity, what will be the cash outflow to investors? Is it Cash flow to Equity? And if there are more than one equity investor, do we calculate the investor IRR accounting for each investors ownership percentage or how? Do we do the same for the terminal exit value? Thanks

Mazen says

Hello,

Considering debt and equity, what will be the cash outflow to investors? Is it Cash flow to Equity? And if there are more than one equity investor, do we calculate the investor IRR accounting for each investors ownership percentage or how? Do we do the same for the terminal exit value? Thanks

Sara says

Dear Naiyer,

Very helpful.

I tried playing with the excel sheet and I just can’t figure out what “Values_Entered” refer to on the last spreadsheet.

Thank you!

Sara says

Dear Naiyer,

Very helpful.

I tried playing with the excel sheet and I just can’t figure out what “Values_Entered” refer to on the last spreadsheet.

Thank you!

shailesh devadiga says

Do we need to discount the Income to the present value to bring the project IRR?

Ayman says

Very useful information?many thanks!.

one question: Construction period may be 3 years in cash flow it will be in year 0 or we distribute on 3 years (3 Columns)

Ayman says

Very useful information?many thanks!.

one question: Construction period may be 3 years in cash flow it will be in year 0 or we distribute on 3 years (3 Columns)

akbar says

Thank you it was very helpful

Please I couldnot figureout how the amount of 104321 is calculated! 56000 for interest+42000 for equity =98000 please let me know the diferecne .Thanks

akbar says

Thank you it was very helpful

Please I couldnot figureout how the amount of 104321 is calculated! 56000 for interest+42000 for equity =98000 please let me know the diferecne .Thanks

akbar says

Thank you very much , I got my answer. It was very helpful.

akbar says

Thank you very much , I got my answer. It was very helpful.

Joseph says

Please I want to know how to compute for NPV and IRR for a Real Estate project where the apartments are built in three phases. The initial outlay is used to build the first phase and the proceeds are used to build the second phase in three years time and the third phase is also build in similar fashion. The initial is a loan plus equity injection. Thank u

Mohan says

Many thanks for this. A very good explanation

Mohan says

Many thanks for this. A very good explanation

Mansour says

Many thanks for your quick reply. Your answer was indeed very helpfull. Keep up the good work.

Mansour says

Many thanks for your quick reply. Your answer was indeed very helpfull. Keep up the good work.

Nalin disanayake says

Dear Sir,

What does IDC (Interest during construction) means in project evaluation?

Nalin

Nisar says

Thank you so much. It made my research easy and got a good direction to work. keep it up!!

Nisar says

Thank you so much. It made my research easy and got a good direction to work. keep it up!!

Chris says

Great Article. Very clearly explained.

I have a question though. What is the definition of ‘Net Cashflow’ as it would relate to a generic accounting P&L statement?

Is it ‘Net Profit after tax’, ‘EBIT : Earnings before interest and tax’, ‘EBITDA : Earnings before interest, tax and Depreciation and Amortisation’?

thanks

Chris

Naiyer Jawaid says

I’m glad you liked it.

EBITDA should be taken as the net cash flow for IRR calculation.

Cheers!

ARLENE GUARIN says

If i will compute for EIRR – what cashflow to consider – EBITDA or free cash flow?

Chris says

Great Article. Very clearly explained.

I have a question though. What is the definition of ‘Net Cashflow’ as it would relate to a generic accounting P&L statement?

Is it ‘Net Profit after tax’, ‘EBIT : Earnings before interest and tax’, ‘EBITDA : Earnings before interest, tax and Depreciation and Amortisation’?

thanks

Chris

maslee says

Good morning.

Need your advise . If a company is to build a Mall with project cost of RM10 Million (including leasehold land cost, infrastructure development, landscape, bridge and consultant fees). The cost will be funded by RM6 Million loan and RM4 Million own financing. Period repayment for the term loan is 20 years.

Expected revenue is as follows:

1,200,000 Year 2

1,600,000 Year 3

2,400,000 Year 4

2,500,000 Year 5

3,500,000 Year 6

The bank is asking on what is the IRR. Should I calculate the revenue from year 1 to year 20 or I can just forecast for the 1st 5 years revenue received in order to calculate the IRR?

Thank you and regards.

Naiyer Jawaid says

Hi Maslee, since the loan duration is 20 years, you should calculate the IRR for cash flow projection of 20 years. Hope this helps.

Eratos says

Wonderful explanation. Thank you so much. Help me a lot.

Eratos says

Wonderful explanation. Thank you so much. Help me a lot.

Gautam says

Naiyer,

Thanks for this post it was very helpful. I’m reviewing a NPV model one of our consultants build and there are 2 scenarios: A) 60% debt financing and B) 100% equity investment. In scenario A, the consultant is showing that the NPV is much higher as the initial upfront cost is lower (due to the financing) I thought the initial cost of the project remains the same regardless of financing %? Is this correct and that the NPV is the same in both scenarios?

Thanks,

Gautam

Chaman says

Excellent article.

Very helpful

Chaman says

Excellent article.

Very helpful

datta kamble says

Excellent article I got cleared my all doubts pertaining to equity IRR & project IRR

datta kamble says

Excellent article I got cleared my all doubts pertaining to equity IRR & project IRR

Said says

Dear Sir,

A very excellent presentation and the follow-up discussions are similarly enriching. However I have a question.

If the project is funded by loan and equity, the loan term is 10 years and the project life time is 20 years. When am calculating project and equity IRR, should I consider 10 yrs or 20 years?

Regards

Rahul says

very helpful..thx

Rahul says

very helpful..thx

Ugyen says

From my understanding, project irr is calculated based in net cash flow before debt service and equity irr based on the net cash flow after deducting the debt coverage service . Therefore, equity irr is always greater than project irr most of the time.

Ugyen says

From my understanding, project irr is calculated based in net cash flow before debt service and equity irr based on the net cash flow after deducting the debt coverage service . Therefore, equity irr is always greater than project irr most of the time.

Louis Graham says

Great article and easy to follow. Thank you.

But you failed to explain (or assumed readers would know) why an investor should look at one IRR rather than the other. My project with 80/20 debt/equity), like your example, has a lower Project IRR than Equity IRR. Without taking cost of capital into consideration (which for equity is whatever you talk yourself into) , one would expect equity return to be greater than return on total investment. So when do you believe basing a decision on project IRR makes more sense than equity IRR, or is one just a test of the reasonableness of the other.

Lasantha Perera says

I think the Year 10 loan repayment id not correct.. is it?

Lasantha Perera says

I think the Year 10 loan repayment id not correct.. is it?

Merna says

If the company distributes dividends to shareholders, how would this affect both the Project IRR & Equity IRR?

Merna says

If the company distributes dividends to shareholders, how would this affect both the Project IRR & Equity IRR?

KeithParsons says

Hi Naiyer, this is a great post.

Do you have something similar dealing with PV and NPV?

Thanx.

KeithParsons says

Don’t worry Naiyer, I just found it.

Naiyer Jawaid says

Great ðŸ™‚

Adeeb Aziz says

Hi KeithParsons

Can you share the link or details where you the same in PV & NPVs for project and equity IRR

KeithParsons says

Hi Naiyer, this is a great post.

Do you have something similar dealing with PV and NPV?

Thanx.

Yoon Min Soo says

Thank you so much. Very simple and nice explanation, helpful for me.

Yoon Min Soo says

Thank you so much. Very simple and nice explanation, helpful for me.

Era says

Fantastic

Great job

Donna says

Really good clear explanation, thanks a million!

Donna says

Really good clear explanation, thanks a million!

tola akinsulire says

good explanation – very clear

tola akinsulire says

good explanation – very clear

Ahsan Ul Haq says

Dear All,

My question is what should i take to calcuate project IRR?

1. Net Profit

2. EBITDA

3. Revenue

Secondly the sale proceeds from the businees should to in consideration while calculating project IRR and what value? if the project initial investment 1 million USD and sold after 10 years 1.5 millions USD. How about profits which still remains in balance sheet. if yearly net profits already taken while calculating IRR.

Saurabh Trivedi says

Wonderful Article Mr. Naiyer Jawaid ! The best that I have came across so far.

I have one query. I am using EBIT*(1-T) + Non cash charges +/- change in working capital to calculate the Project IRR but my project IRR is varying if I am changing the debt level in the project which should not be case, right? Please help me out here.

Thanks,

Saurabh

Saurabh Trivedi says

Wonderful Article Mr. Naiyer Jawaid ! The best that I have came across so far.

I have one query. I am using EBIT*(1-T) + Non cash charges +/- change in working capital to calculate the Project IRR but my project IRR is varying if I am changing the debt level in the project which should not be case, right? Please help me out here.

Thanks,

Saurabh

Loris says

Very useful indeed Mr. Jawaid. Nicely laid out.

Kind regards,

Loris

Loris says

Very useful indeed Mr. Jawaid. Nicely laid out.

Kind regards,

Loris

VickyG says

Hi, The example that you have given is really good considering a manufacturing setup, wherein all costs of setting up is expensed upfront before revenue realisation can start.

How is it in case of real-estate, wherein money (equity and debt) is infused phase-wise, at the same time collections (with phase-wise revenue recognition) is also there.

Can you pls also drop a case example for the same?

Naiyer Jawaid says

Thanks Vikash for reaching out.

The IRR calculation in the sheet sent by you is not right.

Project IRR calculation should not include financing cash flow (both equity & debt).

Equity IRR calculation is calculated after taking into account financing cash flow.

Hope this helps.

VickyG says

Hi, The example that you have given is really good considering a manufacturing setup, wherein all costs of setting up is expensed upfront before revenue realisation can start.

How is it in case of real-estate, wherein money (equity and debt) is infused phase-wise, at the same time collections (with phase-wise revenue recognition) is also there.

Can you pls also drop a case example for the same?

Este says

Hi

Thanks for the example on equity IRR.

However it is not clear what types of project’s cash flows you consider when stating ‘Rental Income’. For example, in business valuation we have two types of cash flows: Free Cash Flow to Firm and Free Cash Flow to Equity.

Thus, what type of cash flows we should use when calculating Equity IRR?

In your example, when you calculate equity IRR, it is not clear as you use Rental Income.

To get Cash Flows to Equity Holders you add Equity Contribution to Project’s Net Cash Flows. Before that to arrive at Project’s Net Cash Flows you sum up Project’s Cash Flows with Financing Cash Outflows (Principal+Interest).

So my question is – Project’s Cash Flows – are these FCFF or FCFE ???

Myat Myat says

Thanks a lot Naiyer.

Would like to request examples of Project IRR and Equity IRR. I am preparing 10 year financial projections and calculate IRR. There are some part of Debt for 3 years. When I consider for cash inflow for IRR Calculation, do I need to consider finance cost for this debt ? Kindly advise.

Este says

Hi

Thanks for the example on equity IRR.

However it is not clear what types of project’s cash flows you consider when stating ‘Rental Income’. For example, in business valuation we have two types of cash flows: Free Cash Flow to Firm and Free Cash Flow to Equity.

Thus, what type of cash flows we should use when calculating Equity IRR?

In your example, when you calculate equity IRR, it is not clear as you use Rental Income.

To get Cash Flows to Equity Holders you add Equity Contribution to Project’s Net Cash Flows. Before that to arrive at Project’s Net Cash Flows you sum up Project’s Cash Flows with Financing Cash Outflows (Principal+Interest).

So my question is – Project’s Cash Flows – are these FCFF or FCFE ???

Jonathan Hall says

I wonder what size of gap between project IRR and equity IRR is considered acceptable? eg on a current project I have a project IRR of 4%, and an equity IRR of 21%. Is this considered to be too large a difference – ie there might be some errors somewhere in the calculation of equity IRR?

Naiyer Jawaid says

There is no theoretical basis to explain the size of the gap between project IRR and equity IRR.

If you have 4% project IRR and 21% equity IRR, it simply means either the cost of debt is too low and/or the equity contribution is too small.

Jonathan Hall says

I wonder what size of gap between project IRR and equity IRR is considered acceptable? eg on a current project I have a project IRR of 4%, and an equity IRR of 21%. Is this considered to be too large a difference – ie there might be some errors somewhere in the calculation of equity IRR?

Naiyer Jawaid says

There is no theoretical basis to explain the size of the gap between project IRR and equity IRR.

If you have 4% project IRR and 21% equity IRR, it simply means either the cost of debt is too low and/or the equity contribution is too small.

Tonateni says

Hi Naiyer Jawaid

Your article is really excellent and has assisted a lot. I have a query similar to some of the comments related to excel models not calculating correctly. where can i send you my model for you to verify if what i’m doing is correct.

I would really appreciate your help.

Milaap says

Thank you for this. Can you please give me an explanation of when the Equity IRR increases as the relative amount of debt increases?

Milaap says

Thank you for this. Can you please give me an explanation of when the Equity IRR increases as the relative amount of debt increases?

Adeeb Aziz says

Hi, This was a very elaborate presentation and clears many queries. However wanted to know if we are doing an NPV analysis for both project and equity then do we need to consider the financial flows (principal+Interest). Many thanks once again.

Adeeb Aziz says

Hi, This was a very elaborate presentation and clears many queries. However wanted to know if we are doing an NPV analysis for both project and equity then do we need to consider the financial flows (principal+Interest). Many thanks once again.

Vamos Zen says

Superthanks Raghav, very nice article

Vamos Zen says

Superthanks Raghav, very nice article

Naiyer Jawaid says

Rick, equity payback should not be taken into account while calculating the project IRR. However, while calculating the equity IRR, it should be considered if you are calculating the equity IRR for a different set of equity holders – it will be a cash outflow. If there is only one equity holder, it will have no impact as you are adding it back to the equity cash flow.

Hope this helps.

Mukesh Rathi says

Thank you. Very simple yet very clearly explained

MDR says

Can you please clarify the calculation of interest + principal payment of 104321? Thanks.

MDR says

Can you please clarify the calculation of interest + principal payment of 104321? Thanks.

Mat says

In real estate projects, when you normally pay for the land 100% by equity in year 1 and then any future cash requirements can be paid by debt and equity.

In my case the project IRR is higher than the cost of debt. Is it correct if the Equity IRR is lower than the Project IRR? or is it possible to be the case when the total equity injected is higher than the debt?

Appreciate any feedback.

Mat says

In real estate projects, when you normally pay for the land 100% by equity in year 1 and then any future cash requirements can be paid by debt and equity.

In my case the project IRR is higher than the cost of debt. Is it correct if the Equity IRR is lower than the Project IRR? or is it possible to be the case when the total equity injected is higher than the debt?

Appreciate any feedback.

Reuben says

Good article. I faced a challenge with this project and hope you could help?

Project cost/investment is 150,000

Annual revenue is 250,000

Variable cost of 100,000 per year

Fixed cost of 50,000per year

Fixed asset 125,000(depreciate assets over their useful life on a straight line basis )

Projects duration 5 years

Equity accounts for 40% of the capital structure and the recent dividend paid has averaged 10%. The remaining 60% of the structure is debt with a fixed rate (post tax) of 8%.

How do i get the Project IRR and Equity IRR?

Note: Loan Amortization was silent dont know whether to assume end of year?

Please any help?

all amount in dollars

Mary says

I didnt understand the calculation of interest + principal payment of 104,321

Can you please explain?

Mary says

I didnt understand the calculation of interest + principal payment of 104,321

Can you please explain?

Bobo says

Very interesting and helpful writing.

I trust you are doing well.

?I have a nagging question that relates to the computation of an Equity IRR and I am hoping you may be able to help clarify a few things.

Essentially, I am evaluating a set of cashflows where an initial investment over a five year period is generating negative FCFE over the 5 year period.

In determining the Equity IRR, is the correct approach to calculate the IRR on the basis of the investment outlay? (-$100) and the absolute value of the Equity Value at end of the forecast period ($400) (using EBITDA multiplied by an EV/EBITDA multiple less outstanding Debt) without considerimg the annual negative FCFE each year inbtw?

Or is the accurate approach to include the intermittent negative FCFE over the forecast period in set of cashflows to be evaluated

Another critical question is that I expect the Termminal value being used i.e the Exit EBITDA multiple to be discounted to Present Value and that it is the discounted set of cash flows..i.e the Present value of the cash flows streams that the Equity IRR will be computed off.

I will be most grateful for your insights to help me shed some clarity on the right approach and hopefully deepen my understanding from the clarification.

Thank you as I hope you will indulge me in this instance and shed some light.

Regards

Bobo.

Md. Hamid Iqbal says

Thank you very much for this excellent writting.

Martin says

Hi Nayier, thanks for the article, very useful. One question, I’m analizing the construction of a building but for planning to have it sold during construction, finishing departments sales let’s say 6 months after completion. Should the equity IRR be calculated using the samen rationale, using a monthly cashflow with construction costs, pre-sales etc? (note I would have interests payments starting during the contruction phase) thanks

Sam says

Oh my goodness, i bet no one can explain better than you!!! Thank You.

Carla says

Thanks for your blog! I have one question, when calculating Project IRR or Project NPV, do you have to consider interest during construction and other financial fees within the total construction cost (capital expenditure)? or you just consider the development cost itself?

Carla says

Thanks for your blog! I have one question, when calculating Project IRR or Project NPV, do you have to consider interest during construction and other financial fees within the total construction cost (capital expenditure)? or you just consider the development cost itself?

Evan says

Hello,

Is it possible that Project IRR to be higher than WACC and equity IRR lower than Equity IRR? In that case what is the best investment decision?

Thanks,

Evans

Mohammed elfizzani says

You have presented a very valuable information …. thanks a lot

Rinaldi says

Thank you for the very clear explanation (thumbs up) !!!

Tony Tran says

Very useful article. Two questions:

Question 1: in the Financing cash flow portion, where does the number (104,321) of the Interest + Principle payment come from?

Loan 700,000

Annual principle payment = 700,000/10 years = 70,000

Annual loan interest: 700,000 x 8% = 56,000

Total annual Interest + Principle: 70,000 + 56,00 0 = 126,000

Am I correct with this calculation?

Question 2:

How do you use WACC & Cost of Equity in the calculation? Can you help illustrate this calculation.

Thanks!