×




General De La Rey and the Blue Bulls Net Present Value (NPV) / MBA Resources

Introduction to Net Present Value (NPV) - What is Net Present Value (NPV) ? How it impacts financial decisions regarding project management?

NPV solution for General De La Rey and the Blue Bulls case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. General De La Rey and the Blue Bulls case study is a Harvard Business School (HBR) case study written by Michael Goldman. The General De La Rey and the Blue Bulls (referred as “Bulls Rey” from here on) case study provides evaluation & decision scenario in field of Leadership & Managing People. It also touches upon business topics such as - Value proposition, Customers, Government, Risk management.

The net present value (NPV) of an investment proposal is the present value of the proposal’s net cash flows less the proposal’s initial cash outflow. If a project’s NPV is greater than or equal to zero, the project should be accepted.

NPV = Present Value of Future Cash Flows LESS Project’s Initial Investment






Case Description of General De La Rey and the Blue Bulls Case Study


The Blue Bulls rugby team enjoyed a fanatical fan base and had been performing well in local and international competitions recently. As a leading South African rugby franchise, the Blue Bulls faced a social and political environment that emphasized racial transformation. An up-and-coming Afrikaans musician had become best-seller with his De La Rey song, which was about a Boer soldier who calls on General De La Rey to lead the Afrikaner people to victory in the second South Africa War between the Boer Republic and colonial Britain. Given the emotive theme of the song and the response by some to view it as a reassertion of Afrikaner nationalism, the song had attracted significant media coverage and controversy. As part of the entertainment at the Vodacom Super 14 rugby game between Western Force and the Vodacom Blue Bulls, De La Rey was played over the stadium loudspeakers. This delighted most of the mainly White Afrikaans spectators. As the evening progressed, the acting head of the Blue Bulls Company, the organization that managed the Blue Bulls rugby team and the Loftus Versveld stadium, received a number of complaints from supporters about the playing of the De La Rey song and thus decided to remove the song from the official stadium playlist. By Monday morning, a media frenzy had erupted about this decision and the acting head was faced with a number of options of how to respond. The case is written for a first-year MBA module and is designed to explore the following themes: 1) race, identity and language as consumer behavior variables 2) spectator, supporter and consumer processes within sports marketing 3) sports brand development and sponsorship relationships.


Case Authors : Michael Goldman

Topic : Leadership & Managing People

Related Areas : Customers, Government, Risk management




Calculating Net Present Value (NPV) at 6% for General De La Rey and the Blue Bulls Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10024387) -10024387 - -
Year 1 3468925 -6555462 3468925 0.9434 3272571
Year 2 3954643 -2600819 7423568 0.89 3519618
Year 3 3948672 1347853 11372240 0.8396 3315381
Year 4 3223365 4571218 14595605 0.7921 2553207
TOTAL 14595605 12660777




The Net Present Value at 6% discount rate is 2636390

In isolation the NPV number doesn't mean much but put in right context then it is one of the best method to evaluate project returns. In this article we will cover -

Different methods of capital budgeting


What is NPV & Formula of NPV,
How it is calculated,
How to use NPV number for project evaluation, and
Scenario Planning given risks and management priorities.




Capital Budgeting Approaches

Methods of Capital Budgeting


There are four types of capital budgeting techniques that are widely used in the corporate world –

1. Net Present Value
2. Profitability Index
3. Payback Period
4. Internal Rate of Return

Apart from the Payback period method which is an additive method, rest of the methods are based on Discounted Cash Flow technique. Even though cash flow can be calculated based on the nature of the project, for the simplicity of the article we are assuming that all the expected cash flows are realized at the end of the year.

Discounted Cash Flow approaches provide a more objective basis for evaluating and selecting investment projects. They take into consideration both –

1. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Bulls Rey shareholders have preference for diversified projects investment rather than prospective high income from a single capital intensive project.
2. Timing of the expected cash flows – stockholders of Bulls Rey have higher preference for cash returns over 4-5 years rather than 10-15 years given the nature of the volatility in the industry.






Formula and Steps to Calculate Net Present Value (NPV) of General De La Rey and the Blue Bulls

NPV = Net Cash In Flowt1 / (1+r)t1 + Net Cash In Flowt2 / (1+r)t2 + … Net Cash In Flowtn / (1+r)tn
Less Net Cash Out Flowt0 / (1+r)t0

Where t = time period, in this case year 1, year 2 and so on.
r = discount rate or return that could be earned using other safe proposition such as fixed deposit or treasury bond rate. Net Cash In Flow – What the firm will get each year.
Net Cash Out Flow – What the firm needs to invest initially in the project.

Step 1 – Understand the nature of the project and calculate cash flow for each year.
Step 2 – Discount those cash flow based on the discount rate.
Step 3 – Add all the discounted cash flow.
Step 4 – Selection of the project

Why Leadership & Managing People Managers need to know Financial Tools such as Net Present Value (NPV)?

In our daily workplace we often come across people and colleagues who are just focused on their core competency and targets they have to deliver. For example marketing managers at Bulls Rey often design programs whose objective is to drive brand awareness and customer reach. But how that 30 point increase in brand awareness or 10 point increase in customer touch points will result into shareholders’ value is not specified.

To overcome such scenarios managers at Bulls Rey needs to not only know the financial aspect of project management but also needs to have tools to integrate them into part of the project development and monitoring plan.

Calculating Net Present Value (NPV) at 15%

After working through various assumptions we reached a conclusion that risk is far higher than 6%. In a reasonably stable industry with weak competition - 15% discount rate can be a good benchmark.



Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 15 %
Discounted
Cash Flows
Year 0 (10024387) -10024387 - -
Year 1 3468925 -6555462 3468925 0.8696 3016457
Year 2 3954643 -2600819 7423568 0.7561 2990278
Year 3 3948672 1347853 11372240 0.6575 2596316
Year 4 3223365 4571218 14595605 0.5718 1842969
TOTAL 10446020


The Net NPV after 4 years is 421633

(10446020 - 10024387 )








Calculating Net Present Value (NPV) at 20%


If the risk component is high in the industry then we should go for a higher hurdle rate / discount rate of 20%.

Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 20 %
Discounted
Cash Flows
Year 0 (10024387) -10024387 - -
Year 1 3468925 -6555462 3468925 0.8333 2890771
Year 2 3954643 -2600819 7423568 0.6944 2746280
Year 3 3948672 1347853 11372240 0.5787 2285111
Year 4 3223365 4571218 14595605 0.4823 1554478
TOTAL 9476640


The Net NPV after 4 years is -547747

At 20% discount rate the NPV is negative (9476640 - 10024387 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Bulls Rey to discount cash flow at lower discount rates such as 15%.





Acceptance Criteria of a Project based on NPV

Simplest Approach – If the investment project of Bulls Rey has a NPV value higher than Zero then finance managers at Bulls Rey can ACCEPT the project, otherwise they can reject the project. This means that project will deliver higher returns over the period of time than any alternate investment strategy.

In theory if the required rate of return or discount rate is chosen correctly by finance managers at Bulls Rey, then the stock price of the Bulls Rey should change by same amount of the NPV. In real world we know that share price also reflects various other factors that can be related to both macro and micro environment.

In the same vein – accepting the project with zero NPV should result in stagnant share price. Finance managers use discount rates as a measure of risk components in the project execution process.

Sensitivity Analysis

Project selection is often a far more complex decision than just choosing it based on the NPV number. Finance managers at Bulls Rey should conduct a sensitivity analysis to better understand not only the inherent risk of the projects but also how those risks can be either factored in or mitigated during the project execution. Sensitivity analysis helps in –

What are the key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

What will be a multi year spillover effect of various taxation regulations.

Understanding of risks involved in the project.

What can impact the cash flow of the project.

What are the uncertainties surrounding the project Initial Cash Outlay (ICO’s). ICO’s often have several different components such as land, machinery, building, and other equipment.

Some of the assumptions while using the Discounted Cash Flow Methods –

Projects are assumed to be Mutually Exclusive – This is seldom the came in modern day giant organizations where projects are often inter-related and rejecting a project solely based on NPV can result in sunk cost from a related project.

Independent projects have independent cash flows – As explained in the marketing project – though the project may look independent but in reality it is not as the brand awareness project can be closely associated with the spending on sales promotions and product specific advertising.






Negotiation Strategy of General De La Rey and the Blue Bulls

References & Further Readings

Michael Goldman (2018), "General De La Rey and the Blue Bulls Harvard Business Review Case Study. Published by HBR Publications.


Sakurai SWOT Analysis / TOWS Matrix

Conglomerates , Conglomerates


Dynemic Products SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Great Star Ind A SWOT Analysis / TOWS Matrix

Consumer Cyclical , Appliance & Tool


Tian Chang Group SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Cell MedX SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Dio Medical SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


NCR SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Crane SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products