Frans Ryckebosch: An International Manager (A) 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 Frans Ryckebosch: An International Manager (A) case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Frans Ryckebosch: An International Manager (A) case study is a Harvard Business School (HBR) case study written by Leslie Steinberg, Aimin Yan. The Frans Ryckebosch: An International Manager (A) (referred as “International Ryckebosch” from here on) case study provides evaluation & decision scenario in field of Organizational Development. It also touches upon business topics such as - Value proposition, Human resource management, International business, Organizational culture.

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 Frans Ryckebosch: An International Manager (A) Case Study

In a 30-year career, a recently retired international manager of Xerox Corp. played a major role in the company's international expansion to emerging economies, assumed key responsibilities for the negotiation and founding of several international joint ventures, and served as an expatriate manager of these ventures in several countries (e.g., Mexico, Brazil, and China). The case presents issues surrounding these developments in the context of doing business in emerging economies.

Case Authors : Leslie Steinberg, Aimin Yan

Topic : Organizational Development

Related Areas : Human resource management, International business, Organizational culture

---

Calculating Net Present Value (NPV) at 6% for Frans Ryckebosch: An International Manager (A) Case Study

Years	Cash Flow	Net Cash Flow	Cumulative     Cash Flow	Discount Rate @ 6 %	Discounted Cash Flows
Year 0	(10004816)	-10004816	-	-
Year 1	3453004	-6551812	3453004	0.9434	3257551
Year 2	3966742	-2585070	7419746	0.89	3530386
Year 3	3941767	1356697	11361513	0.8396	3309584
Year 4	3249593	4606290	14611106	0.7921	2573982
TOTAL			14611106		12671503

The Net Present Value at 6% discount rate is 2666687

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. Payback Period
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. International Ryckebosch 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 International Ryckebosch 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 Frans Ryckebosch: An International Manager (A)

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 International Ryckebosch 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 International Ryckebosch 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	(10004816)	-10004816	-	-
Year 1	3453004	-6551812	3453004	0.8696	3002612
Year 2	3966742	-2585070	7419746	0.7561	2999427
Year 3	3941767	1356697	11361513	0.6575	2591776
Year 4	3249593	4606290	14611106	0.5718	1857965
TOTAL					10451780

The Net NPV after 4 years is 446964

(10451780 - 10004816 )

---

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	(10004816)	-10004816	-	-
Year 1	3453004	-6551812	3453004	0.8333	2877503
Year 2	3966742	-2585070	7419746	0.6944	2754682
Year 3	3941767	1356697	11361513	0.5787	2281115
Year 4	3249593	4606290	14611106	0.4823	1567126
TOTAL					9480427

The Net NPV after 4 years is -524389

At 20% discount rate the NPV is negative (9480427 - 10004816 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of International Ryckebosch 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 International Ryckebosch has a NPV value higher than Zero then finance managers at International Ryckebosch 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 International Ryckebosch, then the stock price of the International Ryckebosch 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 International Ryckebosch 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 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.

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.

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 Frans Ryckebosch: An International Manager (A)

References & Further Readings

Leslie Steinberg, Aimin Yan (2018), "Frans Ryckebosch: An International Manager (A) Harvard Business Review Case Study. Published by HBR Publications.