Dynamic XIRR Formula Help

Hi everyone,

I am trying to create a dynamic XIRR formula as I am working on a case study that involves a sensitivity analysis to see changes in exit years. How could I go about writing an XIRR formula that ignores 0's while still calculating the correct XIRR? Below is a cut out from my file. Appreciate any help!

Total Year  1   1   1   1   1   1   1   1   2
Analysis Year   0   1   1   1   1   1   1   1   1
Analysis Date   6/1/18  6/30/18 7/31/18 8/31/18 9/30/18 10/31/18    11/30/18    12/31/18    1/31/19
Analysis Month  Month 0 Month 1 Month 2 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8

Purchase ($26,666,667)
Loan Funding $17,333,333
Before Tax Cash Flow $115,556 $115,556 $115,556 $115,556 $115,556 $115,556 $115,556 $124,222
Sale
Loan Payoff
Total Levered Cash Flow $14,232,248 ($9,333,333) $115,556 $115,556 $115,556 $115,556 $115,556 $115,556 $115,556 $124,222
Levered IRR 25.07%
Levered Equity Multiple 2.52X

 

I need to do the below. The cap rate will flow through my model but i need the xirr to be able to handle different exit dates.

Please also prepare a data table to show the impact to the gross return if the portfolio is sold in December 2021, June 2022, December 2022 and June 2023 (base case) at varying exit cap rates ranging from 6.5% ‐ 8.0%.

 

NPV is not the better approach at all --- as you're just discounting it at your Cost of Cap. makes much more sense to know what the total return is? Have used/seen NPV for heuristic spot valuations though which can be helpful

Can say attest that BX, Oaktree, Hines, Starwood all use XIRR

 

Et recusandae cum aspernatur optio eum. Rerum et ut sed voluptas accusamus expedita. Natus eos alias in voluptas.

Career Advancement Opportunities

May 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Lazard Freres No 98.8%
  • Harris Williams & Co. 25 98.3%
  • Goldman Sachs 17 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 (21) $373
  • Associates (91) $259
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (68) $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
Betsy Massar's picture
Betsy Massar
99.0
4
BankonBanking's picture
BankonBanking
99.0
5
CompBanker's picture
CompBanker
98.9
6
dosk17's picture
dosk17
98.9
7
GameTheory's picture
GameTheory
98.9
8
kanon's picture
kanon
98.9
9
DrApeman's picture
DrApeman
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...”