Driscoll's berries
Session 03Exercise A

Session 03 · Valuation

NPV & IRR Simulator

Edit cash flows, move the discount rate, watch NPV and IRR respond.

Cash Flow Timeline

T4
0
1
2
3
4

Tap numbers to edit · + / − to add or remove periods

Discount Rate
10%
2%IRR = 12.8%70%

NPV

+7.2

Value-creating

IRR

12.8%

Rate (10%) < IRR → NPV > 0

NPV vs Discount Rate

2%70%IRR

Discounted Cash Flow Breakdown

PeriodCash FlowDiscountPV
T0-1001.000-100.0
T1+200.909+18.2
T2+300.826+24.8
T3+400.751+30.1
T4+500.683+34.2
NPV+7.2