×




Malkinson Printing Company: The Evolution of a Family Business 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 Malkinson Printing Company: The Evolution of a Family Business case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Malkinson Printing Company: The Evolution of a Family Business case study is a Harvard Business School (HBR) case study written by Stuart Rosenberg. The Malkinson Printing Company: The Evolution of a Family Business (referred as “Malkinson Printing” from here on) case study provides evaluation & decision scenario in field of Organizational Development. It also touches upon business topics such as - Value proposition, Generational issues.

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 Malkinson Printing Company: The Evolution of a Family Business Case Study


Matt Decker, the former president of Malkinson Printing Company, a family-owned private printing company in Milwaukee, Wisconsin, needed to decide whether to return to the company after quitting more than two years earlier. Matt had been one of the three family members in the fourth generation of Malkinson Printing ownership, along with Brad Malkinson and Ron Malkinson. Matt's exit from Malkinson Printing came during a period when the business had begun to struggle for the first time in its history. The company had always been a successful one, growing with each of its previous generations of ownership, but the printing industry had changed dramatically by the beginning of the twenty-first century. The advent of computer graphics and desktop publishing placed companies like Malkinson at a competitive disadvantage and its owners faced the challenge of sustaining its market. The dynamics of the technological changes that were taking place dovetailed with a fracturing of the family dynamics at Malkinson Printing. Whereas their predecessors had generally agreed on company strategy, the three members of the fourth generation of Malkinson ownership did not get along. Matt had walked out when Brad secretly sold his stake in the business, which left Ron with a 75 percent share of the ownership. Matt was working as a salesman for another printing firm in October 2003 when Ron asked if he would come back. Matt had been critical to the success of Malkinson Printing Company, and Ron said he needed him to help save the business. This case is suitable for courses in family business management or for courses in small business management where family business issues are addressed. It can be especially useful as an introductory case or a second case on family business.


Case Authors : Stuart Rosenberg

Topic : Organizational Development

Related Areas : Generational issues




Calculating Net Present Value (NPV) at 6% for Malkinson Printing Company: The Evolution of a Family Business Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10019760) -10019760 - -
Year 1 3457312 -6562448 3457312 0.9434 3261615
Year 2 3960920 -2601528 7418232 0.89 3525205
Year 3 3956440 1354912 11374672 0.8396 3321903
Year 4 3224372 4579284 14599044 0.7921 2554005
TOTAL 14599044 12662728




The Net Present Value at 6% discount rate is 2642968

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






Formula and Steps to Calculate Net Present Value (NPV) of Malkinson Printing Company: The Evolution of a Family Business

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 Malkinson Printing 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 Malkinson Printing 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 (10019760) -10019760 - -
Year 1 3457312 -6562448 3457312 0.8696 3006358
Year 2 3960920 -2601528 7418232 0.7561 2995025
Year 3 3956440 1354912 11374672 0.6575 2601424
Year 4 3224372 4579284 14599044 0.5718 1843545
TOTAL 10446352


The Net NPV after 4 years is 426592

(10446352 - 10019760 )








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 (10019760) -10019760 - -
Year 1 3457312 -6562448 3457312 0.8333 2881093
Year 2 3960920 -2601528 7418232 0.6944 2750639
Year 3 3956440 1354912 11374672 0.5787 2289606
Year 4 3224372 4579284 14599044 0.4823 1554963
TOTAL 9476302


The Net NPV after 4 years is -543458

At 20% discount rate the NPV is negative (9476302 - 10019760 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Malkinson Printing 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 Malkinson Printing has a NPV value higher than Zero then finance managers at Malkinson Printing 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 Malkinson Printing, then the stock price of the Malkinson Printing 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 Malkinson Printing 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 will be a multi year spillover effect of various taxation regulations.

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.

What can impact the cash flow of the project.

Understanding of risks involved in the project.

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 Malkinson Printing Company: The Evolution of a Family Business

References & Further Readings

Stuart Rosenberg (2018), "Malkinson Printing Company: The Evolution of a Family Business Harvard Business Review Case Study. Published by HBR Publications.


China Touyun Tech SWOT Analysis / TOWS Matrix

Basic Materials , Containers & Packaging


Intu Properties SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Crane SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Cayman Golden Century SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


COSCO Pacific SWOT Analysis / TOWS Matrix

Transportation , Misc. Transportation


Hikma Pharma SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


AS Creation Tapeten SWOT Analysis / TOWS Matrix

Basic Materials , Paper & Paper Products


Eiffage SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Clean Seas Seafood SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Fish/Livestock


Aggreko SWOT Analysis / TOWS Matrix

Services , Rental & Leasing


Endocan Corp SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Personal & Household Prods.


Phillips 66 Partners LP SWOT Analysis / TOWS Matrix

Energy , Oil Well Services & Equipment