Introduction to Net Present Value (NPV) - What is Net Present Value (NPV) ? How it impacts financial decisions regarding project management?
At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Ingrid Johnson: Reflections on Leading Change, Video case study is a Harvard Business School (HBR) case study written by Michael L. Tushman. The Ingrid Johnson: Reflections on Leading Change, Video (referred as “Ingrid Nedbank” from here on) case study provides evaluation & decision scenario in field of Organizational Development. It also touches upon business topics such as - Value proposition, Leading teams, Organizational structure, Reorganization, Strategy execution.
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.
This video complements the case (410003). Ingrid Johnson describes what and how she led the change at Nedbank. This case discusses the issue of leading change at the business banking division of Nedbank, a prominent South African bank, between 2005 and 2009. (This timeframe, beginning just 11 years after Apartheid's end, covers Ingrid Johnson's leadership of this division during a period of significant change within Nedbank and South Africa). One of the oldest banks in South Africa, Nedbank merged with another South African bank in 2002. Troubles financing the acquisition and several ill-advised bets in the market caused Nedbank's market value to plummet and led to the ouster of the bank's senior leadership. The business banking division was one of Nedbank's largest business units with 2000+ staff. For many years, it had been a consistently profitable but underperforming division, and had yet to fully implement a strategic restructuring when Johnson takes over in 2005. Johnson's mandate is to instill a high performance culture, which she determines requires overhauling the division's culture, formal organization, critical tasks, and people. The class discussion focuses on what Johnson did to lead the change effort, what worked, what did not, and what more she needs to do. The case and associated video nicely describe Ingrid's leadership style shifting from a chartered accountant to a more seasoned leader. The video shows Ingrid interacting with AMP participants. Ingrid describes what she did in Business Banking, how she executed those changes, what she learned about leading large system change, and what she learned about herself as a leader.
| Years | Cash Flow | Net Cash Flow | Cumulative Cash Flow |
Discount Rate @ 6 % |
Discounted Cash Flows |
|---|---|---|---|---|---|
| Year 0 | (10019014) | -10019014 | - | - | |
| Year 1 | 3450648 | -6568366 | 3450648 | 0.9434 | 3255328 |
| Year 2 | 3957701 | -2610665 | 7408349 | 0.89 | 3522340 |
| Year 3 | 3951365 | 1340700 | 11359714 | 0.8396 | 3317642 |
| Year 4 | 3251494 | 4592194 | 14611208 | 0.7921 | 2575488 |
| TOTAL | 14611208 | 12670798 |
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 -
Capital Budgeting Approaches
There are four types of capital budgeting techniques that are widely used in the corporate world –
1. Profitability Index
2. Net Present Value
3. Internal Rate of Return
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. Ingrid Nedbank 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 Ingrid Nedbank have higher preference for cash returns over 4-5 years rather than 10-15 years given the nature of the volatility in the industry.
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
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 Ingrid Nedbank 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 Ingrid Nedbank 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.
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 | (10019014) | -10019014 | - | - | |
| Year 1 | 3450648 | -6568366 | 3450648 | 0.8696 | 3000563 |
| Year 2 | 3957701 | -2610665 | 7408349 | 0.7561 | 2992591 |
| Year 3 | 3951365 | 1340700 | 11359714 | 0.6575 | 2598087 |
| Year 4 | 3251494 | 4592194 | 14611208 | 0.5718 | 1859052 |
| TOTAL | 10450293 |
(10450293 - 10019014 )
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 | (10019014) | -10019014 | - | - | |
| Year 1 | 3450648 | -6568366 | 3450648 | 0.8333 | 2875540 |
| Year 2 | 3957701 | -2610665 | 7408349 | 0.6944 | 2748403 |
| Year 3 | 3951365 | 1340700 | 11359714 | 0.5787 | 2286670 |
| Year 4 | 3251494 | 4592194 | 14611208 | 0.4823 | 1568043 |
| TOTAL | 9478656 |
At 20% discount rate the NPV is negative (9478656 - 10019014 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Ingrid Nedbank to discount cash flow at lower discount rates such as 15%.
Simplest Approach – If the investment project of Ingrid Nedbank has a NPV value higher than Zero then finance managers at Ingrid Nedbank 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 Ingrid Nedbank, then the stock price of the Ingrid Nedbank 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.
Project selection is often a far more complex decision than just choosing it based on the NPV number. Finance managers at Ingrid Nedbank 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 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 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.
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.
Michael L. Tushman (2018), "Ingrid Johnson: Reflections on Leading Change, Video Harvard Business Review Case Study. Published by HBR Publications.
Feel free to connect with us if you need business research.
You can download Excel Template of Case Study Solution & Analysis of Ingrid Johnson: Reflections on Leading Change, Video
Services , Communications Services
Healthcare , Biotechnology & Drugs
Technology , Communications Equipment
Consumer Cyclical , Appliance & Tool
Basic Materials , Iron & Steel
Financial , Regional Banks
Financial , Insurance (Prop. & Casualty)
Basic Materials , Chemicals - Plastics & Rubber
Basic Materials , Misc. Fabricated Products
Consumer Cyclical , Recreational Products
Capital Goods , Construction Services
Services , Advertising
