×




World Wrapps 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 World Wrapps case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. World Wrapps case study is a Harvard Business School (HBR) case study written by Chuck Holloway, Pratap Mukherjee. The World Wrapps (referred as “Wrapps Burritos” from here on) case study provides evaluation & decision scenario in field of Finance & Accounting. It also touches upon business topics such as - Value proposition, Financial management, Growth strategy.

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 World Wrapps Case Study


Chronicles the founding and initial growth of World Wrapps, a retail quick-service restaurant chain serving gourmet, internationally flavored burritos. Gives the backgrounds of the four founders and the origin of the idea to create World Wrapps and then details how they financed and created the first store in San Francisco. Immediately, the store was a success and the management team's attention quickly went to growth and streamlining the operations of individual stores so that they could provide products and service with quality and cost efficiency. Examines a number of decisions made and to be made relating to expansion: how fast to grow, whether to franchise, whether to do a joint venture with another company, etc. Also considers how they should respond to numerous important competitive threats on the horizon. Finally, focuses on a financing decision--they have competing offers from venture capital firms that each have their advantages and disadvantages. Students are asked to advise the management team on their financing decision.


Case Authors : Chuck Holloway, Pratap Mukherjee

Topic : Finance & Accounting

Related Areas : Financial management, Growth strategy




Calculating Net Present Value (NPV) at 6% for World Wrapps Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10023092) -10023092 - -
Year 1 3469555 -6553537 3469555 0.9434 3273165
Year 2 3964152 -2589385 7433707 0.89 3528081
Year 3 3971389 1382004 11405096 0.8396 3334455
Year 4 3228147 4610151 14633243 0.7921 2556995
TOTAL 14633243 12692696




The Net Present Value at 6% discount rate is 2669604

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. Internal Rate of Return
4. Profitability Index

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. Wrapps Burritos 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 Wrapps Burritos 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 World Wrapps

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 Finance & Accounting 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 Wrapps Burritos 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 Wrapps Burritos 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 (10023092) -10023092 - -
Year 1 3469555 -6553537 3469555 0.8696 3017004
Year 2 3964152 -2589385 7433707 0.7561 2997468
Year 3 3971389 1382004 11405096 0.6575 2611253
Year 4 3228147 4610151 14633243 0.5718 1845704
TOTAL 10471429


The Net NPV after 4 years is 448337

(10471429 - 10023092 )








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 (10023092) -10023092 - -
Year 1 3469555 -6553537 3469555 0.8333 2891296
Year 2 3964152 -2589385 7433707 0.6944 2752883
Year 3 3971389 1382004 11405096 0.5787 2298258
Year 4 3228147 4610151 14633243 0.4823 1556784
TOTAL 9499221


The Net NPV after 4 years is -523871

At 20% discount rate the NPV is negative (9499221 - 10023092 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Wrapps Burritos 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 Wrapps Burritos has a NPV value higher than Zero then finance managers at Wrapps Burritos 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 Wrapps Burritos, then the stock price of the Wrapps Burritos 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 Wrapps Burritos 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 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 will be a multi year spillover effect of various taxation regulations.

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 World Wrapps

References & Further Readings

Chuck Holloway, Pratap Mukherjee (2018), "World Wrapps Harvard Business Review Case Study. Published by HBR Publications.


Fujian Snowman A SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Linzhou Mach A SWOT Analysis / TOWS Matrix

Capital Goods , Constr. & Agric. Machinery


Antares SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


AMS SWOT Analysis / TOWS Matrix

Technology , Semiconductors


AB SKF SWOT Analysis / TOWS Matrix

Capital Goods , Constr. & Agric. Machinery


Ros Agro PLC SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Crops


FSM SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


Avjennings SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Otto Energy SWOT Analysis / TOWS Matrix

Energy , Oil & Gas Operations