×




Jeff Bowling @ the Delta Companies: From Baseball Coach to CEO 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 Jeff Bowling @ the Delta Companies: From Baseball Coach to CEO case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Jeff Bowling @ the Delta Companies: From Baseball Coach to CEO case study is a Harvard Business School (HBR) case study written by Edward D. Hess, Gosia Glinska. The Jeff Bowling @ the Delta Companies: From Baseball Coach to CEO (referred as “Delta Baseball” from here on) case study provides evaluation & decision scenario in field of Organizational Development. It also touches upon business topics such as - Value proposition, Talent 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 Jeff Bowling @ the Delta Companies: From Baseball Coach to CEO Case Study


The Delta Companies (Delta), essentially a sales organization, was forced to morph quickly into a full-fledged healthcare staffing and recruiting business headed by a CEO who was a former baseball coach with no business background. But he knew enough to invest heavily in technology and to continuously look for ways to improve financial information flow to take advantage of Delta's stellar growth that was fueled by a doctor shortage. Part of the company's success was attributed to its culture, which was driven by its employees. By 2008, Delta had moved up 589 spots on the Inc. 5000 list of America's Fastest-Growing Companies. Despite his company's continuing growth, the CEO did not intend to rest on his laurels.


Case Authors : Edward D. Hess, Gosia Glinska

Topic : Organizational Development

Related Areas : Talent management




Calculating Net Present Value (NPV) at 6% for Jeff Bowling @ the Delta Companies: From Baseball Coach to CEO Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10012508) -10012508 - -
Year 1 3467937 -6544571 3467937 0.9434 3271639
Year 2 3955376 -2589195 7423313 0.89 3520271
Year 3 3950816 1361621 11374129 0.8396 3317181
Year 4 3250703 4612324 14624832 0.7921 2574861
TOTAL 14624832 12683952




The Net Present Value at 6% discount rate is 2671444

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

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. Delta Baseball 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 Delta Baseball 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 Jeff Bowling @ the Delta Companies: From Baseball Coach to CEO

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 Organizational Development 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 Delta Baseball 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 Delta Baseball 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 (10012508) -10012508 - -
Year 1 3467937 -6544571 3467937 0.8696 3015597
Year 2 3955376 -2589195 7423313 0.7561 2990833
Year 3 3950816 1361621 11374129 0.6575 2597726
Year 4 3250703 4612324 14624832 0.5718 1858600
TOTAL 10462756


The Net NPV after 4 years is 450248

(10462756 - 10012508 )








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 (10012508) -10012508 - -
Year 1 3467937 -6544571 3467937 0.8333 2889948
Year 2 3955376 -2589195 7423313 0.6944 2746789
Year 3 3950816 1361621 11374129 0.5787 2286352
Year 4 3250703 4612324 14624832 0.4823 1567662
TOTAL 9490750


The Net NPV after 4 years is -521758

At 20% discount rate the NPV is negative (9490750 - 10012508 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Delta Baseball 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 Delta Baseball has a NPV value higher than Zero then finance managers at Delta Baseball 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 Delta Baseball, then the stock price of the Delta Baseball 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 Delta Baseball 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 –

Understanding of risks involved in 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.

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

What can impact the cash flow of the project.

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

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 Jeff Bowling @ the Delta Companies: From Baseball Coach to CEO

References & Further Readings

Edward D. Hess, Gosia Glinska (2018), "Jeff Bowling @ the Delta Companies: From Baseball Coach to CEO Harvard Business Review Case Study. Published by HBR Publications.


Drone Delivery SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Ruchi Infrastructure Ltd SWOT Analysis / TOWS Matrix

Transportation , Misc. Transportation


Hu An Cable Holdings Ltd SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Corona Corp SWOT Analysis / TOWS Matrix

Consumer Cyclical , Appliance & Tool


Konka A SWOT Analysis / TOWS Matrix

Consumer Cyclical , Audio & Video Equipment


SAF Holland SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


OneMain Holdings SWOT Analysis / TOWS Matrix

Financial , Consumer Financial Services


NetApp SWOT Analysis / TOWS Matrix

Technology , Computer Storage Devices