×




USX Corp. 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 USX Corp. case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. USX Corp. case study is a Harvard Business School (HBR) case study written by Stuart C. Gilson, Jeremy Cott. The USX Corp. (referred as “Stock Steel” from here on) case study provides evaluation & decision scenario in field of Finance & Accounting. It also touches upon business topics such as - Value proposition, Corporate governance, Costs, Financial analysis, Financial markets, Motivating people, Reorganization, Risk 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 USX Corp. Case Study


A large diversified steel and energy firm is pressured by a corporate raider to spin off its steel business in order to increase its stock price. As an alternative to the spinoff, management proposes replacing the company's common stock with two new classes of "targeted" stock that would represent separate claims against each business segment's cash flows, allowing the stock market to value each business separately (and more accurately).


Case Authors : Stuart C. Gilson, Jeremy Cott

Topic : Finance & Accounting

Related Areas : Corporate governance, Costs, Financial analysis, Financial markets, Motivating people, Reorganization, Risk management




Calculating Net Present Value (NPV) at 6% for USX Corp. Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10024270) -10024270 - -
Year 1 3447667 -6576603 3447667 0.9434 3252516
Year 2 3982980 -2593623 7430647 0.89 3544838
Year 3 3966645 1373022 11397292 0.8396 3330472
Year 4 3225764 4598786 14623056 0.7921 2555107
TOTAL 14623056 12682933




The Net Present Value at 6% discount rate is 2658663

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. Profitability Index
3. Payback Period
4. Net Present Value

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. Stock Steel 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 Stock Steel 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 USX Corp.

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 Stock Steel 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 Stock Steel 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 (10024270) -10024270 - -
Year 1 3447667 -6576603 3447667 0.8696 2997971
Year 2 3982980 -2593623 7430647 0.7561 3011705
Year 3 3966645 1373022 11397292 0.6575 2608133
Year 4 3225764 4598786 14623056 0.5718 1844341
TOTAL 10462151


The Net NPV after 4 years is 437881

(10462151 - 10024270 )








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 (10024270) -10024270 - -
Year 1 3447667 -6576603 3447667 0.8333 2873056
Year 2 3982980 -2593623 7430647 0.6944 2765958
Year 3 3966645 1373022 11397292 0.5787 2295512
Year 4 3225764 4598786 14623056 0.4823 1555635
TOTAL 9490161


The Net NPV after 4 years is -534109

At 20% discount rate the NPV is negative (9490161 - 10024270 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Stock Steel 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 Stock Steel has a NPV value higher than Zero then finance managers at Stock Steel 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 Stock Steel, then the stock price of the Stock Steel 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 Stock Steel 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.

Understanding of risks involved in the project.

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.

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 USX Corp.

References & Further Readings

Stuart C. Gilson, Jeremy Cott (2018), "USX Corp. Harvard Business Review Case Study. Published by HBR Publications.


Freehold Royalties SWOT Analysis / TOWS Matrix

Energy , Oil & Gas - Integrated


Evogene SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Italtile SWOT Analysis / TOWS Matrix

Services , Retail (Specialty)


Morishita Jintan SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Stella-Jones Inc. SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


Mogo Finance Tech SWOT Analysis / TOWS Matrix

Financial , Consumer Financial Services


Goal Forward SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Beverages (Nonalcoholic)


SOL Global SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Dongfeng Group SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Manufacturers


USU Software AG SWOT Analysis / TOWS Matrix

Technology , Software & Programming