×




Robin Bienenstock at Sanford C. Bernstein 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 Robin Bienenstock at Sanford C. Bernstein case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Robin Bienenstock at Sanford C. Bernstein case study is a Harvard Business School (HBR) case study written by Linda A. Hill, Dana M. Teppert. The Robin Bienenstock at Sanford C. Bernstein (referred as “Bienenstock Bernstein” from here on) case study provides evaluation & decision scenario in field of Organizational Development. It also touches upon business topics such as - Value proposition, Globalization, Leadership, Organizational structure, 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 Robin Bienenstock at Sanford C. Bernstein Case Study


Robin Bienenstock, a senior sell-side equity research analyst at Sanford C. Bernstein, considers how to build her research franchise given the changing nature of the industry and the firm. A collaborative research paper called "Computer in Your Pocket" was recently published by four of her colleagues, but she was not consulted or asked to contribute. As clients call Bienenstock asking for her response to the investment conclusions in the paper, Bienenstock wonders 1) how she should respond to the report and 2) how she can increase her collaborative work in the future. As she continues to grow her franchise in terms of both the number of companies under coverage and team members, she wonders how she can best organize her team in order to leverage herself effectively.


Case Authors : Linda A. Hill, Dana M. Teppert

Topic : Organizational Development

Related Areas : Globalization, Leadership, Organizational structure, Talent management




Calculating Net Present Value (NPV) at 6% for Robin Bienenstock at Sanford C. Bernstein Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10023756) -10023756 - -
Year 1 3471719 -6552037 3471719 0.9434 3275207
Year 2 3972487 -2579550 7444206 0.89 3535499
Year 3 3937473 1357923 11381679 0.8396 3305978
Year 4 3234746 4592669 14616425 0.7921 2562222
TOTAL 14616425 12678906




The Net Present Value at 6% discount rate is 2655150

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. 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. Bienenstock Bernstein 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 Bienenstock Bernstein 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 Robin Bienenstock at Sanford C. Bernstein

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 Bienenstock Bernstein 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 Bienenstock Bernstein 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 (10023756) -10023756 - -
Year 1 3471719 -6552037 3471719 0.8696 3018886
Year 2 3972487 -2579550 7444206 0.7561 3003771
Year 3 3937473 1357923 11381679 0.6575 2588952
Year 4 3234746 4592669 14616425 0.5718 1849477
TOTAL 10461086


The Net NPV after 4 years is 437330

(10461086 - 10023756 )








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 (10023756) -10023756 - -
Year 1 3471719 -6552037 3471719 0.8333 2893099
Year 2 3972487 -2579550 7444206 0.6944 2758672
Year 3 3937473 1357923 11381679 0.5787 2278630
Year 4 3234746 4592669 14616425 0.4823 1559966
TOTAL 9490367


The Net NPV after 4 years is -533389

At 20% discount rate the NPV is negative (9490367 - 10023756 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Bienenstock Bernstein 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 Bienenstock Bernstein has a NPV value higher than Zero then finance managers at Bienenstock Bernstein 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 Bienenstock Bernstein, then the stock price of the Bienenstock Bernstein 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 Bienenstock Bernstein 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 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.

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

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 Robin Bienenstock at Sanford C. Bernstein

References & Further Readings

Linda A. Hill, Dana M. Teppert (2018), "Robin Bienenstock at Sanford C. Bernstein Harvard Business Review Case Study. Published by HBR Publications.


Columbia Pr SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


REC SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Minda Industries SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


Focus Graphite SWOT Analysis / TOWS Matrix

Basic Materials , Non-Metallic Mining


Federal Street Unit SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Sandmartin Intl SWOT Analysis / TOWS Matrix

Consumer Cyclical , Appliance & Tool


Qwest Corp 6.625% SWOT Analysis / TOWS Matrix

Services , Communications Services


Medincell SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs