... NPV=7.300(1+10%)+7.600(1+10%) 2 +7.915(1+10%)3+8 .24 6((1+10%)4+19.593((1+10%)5 - 24 .000 = 12. 6 62 PI = (NPV/I)+1 = ( 12. 6 62/ 24.000)+1 = 1,53IRR: Chọn IRR1 = 25 % → NPV1 = 554,19 IRR2 = 26 % → NPV2 = - 21 ,5IRR = IRR = IRR1+(IRR2–IRR1)*[NPV1/(NPV1+NPV2)] = 25 %+ (26 % -2 5 %)* [544,19/(544,19 +21 ,5)] ... 8.000 8.400 8. 820 9 .26 1 9. 724 9 ∆ EBIT (8 - 4) 4.000 4.400 4. 820 5 .26 1 5. 724 10 ∆ TAX (9 * 25 %) 1.000 1.100 1 .20 5 1.315 1.43111 ∆ EAT (9 - 10) 3.000 3.300 3.615 3.946 4 .29 3 12 ∆ DEF (7 - 3) 4.000 ... hội 20 Chi phí khác 21 Dòng tiền thuần (1 3-1 5+16+17+1 8-1 9 -2 0 ) (24 .000) 7.300 7.600 7.915 8 .24 6 19.5933. NPV=7.300(1+10%)+7.600(1+10%) 2 +7.915(1+10%)3+8 .24 6((1+10%)4+19.593((1+10%)5 - 24 .000...