Introduction to Net Present Value (NPV) - What is Net Present Value (NPV) ? How it impacts financial decisions regarding project management?
At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Montgomery County Business Roundtable for Education case study is a Harvard Business School (HBR) case study written by Allen Grossman, Geoff Marietta. The Montgomery County Business Roundtable for Education (referred as “Mcbre Kubasik” 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, Corporate governance, Joint ventures, Knowledge management, Leadership.
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.
Montgomery County Business Roundtable for Education (MCBRE) was a business-public education partnership with Montgomery County Public Schools (MCPS) that promoted cross-sector knowledge sharing and academic excellence. Its suite of core student programs, such as 720, where business leaders addressed nearly half of the ninth grade class about the importance of achievement in high school, and the Young Professionals Conference, an event for juniors that highlighted exciting business practices, allowed businesses to connect with students at the individual level. At the same time, the creation of platforms for business-education learning brought system-level improvements. In particular, MCBRE's board of advisor's meetings brought together top executives from companies such as Lockheed Martin, NASDAQ, and PricewaterhouseCoopers with MCPS leaders to learn about management and leadership practices. After leading MCBRE for the past five years, first as executive director, and now as board chair, Jane Kubasik was leaving. While the newly hired executive director, Heather Schwager, was more than qualified to take over, there were some concerns. Kubasik had planned and implemented most of MCBRE's current initiatives, and single-handedly recruited nearly all of MCBRE's current members. Would MCBRE be able to retain its impressive membership without Kubasik? With its selective invite-only criteria for new members, would MCBRE be able to continue to grow? Should growth even be a goal?
| Years | Cash Flow | Net Cash Flow | Cumulative Cash Flow |
Discount Rate @ 6 % |
Discounted Cash Flows |
|---|---|---|---|---|---|
| Year 0 | (10023816) | -10023816 | - | - | |
| Year 1 | 3458121 | -6565695 | 3458121 | 0.9434 | 3262378 |
| Year 2 | 3978567 | -2587128 | 7436688 | 0.89 | 3540910 |
| Year 3 | 3957788 | 1370660 | 11394476 | 0.8396 | 3323035 |
| Year 4 | 3236542 | 4607202 | 14631018 | 0.7921 | 2563644 |
| TOTAL | 14631018 | 12689968 |
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 -
Capital Budgeting Approaches
There are four types of capital budgeting techniques that are widely used in the corporate world –
1. Internal Rate of Return
2. Net Present Value
3. Profitability Index
4. Payback Period
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. Mcbre Kubasik 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 Mcbre Kubasik have higher preference for cash returns over 4-5 years rather than 10-15 years given the nature of the volatility in the industry.
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
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 Mcbre Kubasik 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 Mcbre Kubasik 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.
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 | (10023816) | -10023816 | - | - | |
| Year 1 | 3458121 | -6565695 | 3458121 | 0.8696 | 3007062 |
| Year 2 | 3978567 | -2587128 | 7436688 | 0.7561 | 3008368 |
| Year 3 | 3957788 | 1370660 | 11394476 | 0.6575 | 2602310 |
| Year 4 | 3236542 | 4607202 | 14631018 | 0.5718 | 1850503 |
| TOTAL | 10468243 |
(10468243 - 10023816 )
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 | (10023816) | -10023816 | - | - | |
| Year 1 | 3458121 | -6565695 | 3458121 | 0.8333 | 2881768 |
| Year 2 | 3978567 | -2587128 | 7436688 | 0.6944 | 2762894 |
| Year 3 | 3957788 | 1370660 | 11394476 | 0.5787 | 2290387 |
| Year 4 | 3236542 | 4607202 | 14631018 | 0.4823 | 1560832 |
| TOTAL | 9495880 |
At 20% discount rate the NPV is negative (9495880 - 10023816 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Mcbre Kubasik to discount cash flow at lower discount rates such as 15%.
Simplest Approach – If the investment project of Mcbre Kubasik has a NPV value higher than Zero then finance managers at Mcbre Kubasik 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 Mcbre Kubasik, then the stock price of the Mcbre Kubasik 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.
Project selection is often a far more complex decision than just choosing it based on the NPV number. Finance managers at Mcbre Kubasik 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 can impact the cash flow of the project.
What will be a multi year spillover effect of various taxation regulations.
Understanding of risks involved in the project.
What are the key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.
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.
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.
Allen Grossman, Geoff Marietta (2018), "Montgomery County Business Roundtable for Education Harvard Business Review Case Study. Published by HBR Publications.
Feel free to connect with us if you need business research.
You can download Excel Template of Case Study Solution & Analysis of Montgomery County Business Roundtable for Education
Services , Real Estate Operations
Services , Real Estate Operations
Consumer Cyclical , Auto & Truck Manufacturers
Technology , Electronic Instr. & Controls
Financial , Misc. Financial Services
Energy , Oil & Gas - Integrated
Technology , Electronic Instr. & Controls
Basic Materials , Gold & Silver
Services , Real Estate Operations
Technology , Electronic Instr. & Controls
Basic Materials , Chemical Manufacturing
