×




John Preston 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 John Preston case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. John Preston case study is a Harvard Business School (HBR) case study written by Jim Ellis, Katharine Bose. The John Preston (referred as “Preston Mountain” from here on) case study provides evaluation & decision scenario in field of Finance & Accounting. It also touches upon business topics such as - Value proposition, .

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 John Preston Case Study


For the last year, Mountain Hardware (MH), a leading hardware retailer in the Rocky Mountain region, had evaded bankruptcy and liquidation. The week prior, John Preston, the company's CEO, learned that the acquisition offers he had expected to receive from four major companies in the industry would be delayed by several weeks. While disappointed with the wait, Preston had held out hope that his shareholders could recover some portion of their $20 million investment by selling the company. Those hopes were challenged when Preston received a call from Mountain Hardware's loan officer at Bank of the West. It seemed the business' slumping financial performance had left the company in technical default on its loan covenants and the bank wanted Mountain Hardware to pay down a sizable portion of its loan balance-far more than it could afford-to put the company back in compliance. This was the backdrop against which Preston faced a painful layoff of some of his company's highest profile employees going into the holiday season.


Case Authors : Jim Ellis, Katharine Bose

Topic : Finance & Accounting

Related Areas :




Calculating Net Present Value (NPV) at 6% for John Preston Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10024273) -10024273 - -
Year 1 3443629 -6580644 3443629 0.9434 3248707
Year 2 3964979 -2615665 7408608 0.89 3528817
Year 3 3944615 1328950 11353223 0.8396 3311975
Year 4 3249622 4578572 14602845 0.7921 2574005
TOTAL 14602845 12663504




The Net Present Value at 6% discount rate is 2639231

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. Profitability Index
3. Internal Rate of Return
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. Preston Mountain 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 Preston Mountain 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 John Preston

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 Preston Mountain 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 Preston Mountain 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 (10024273) -10024273 - -
Year 1 3443629 -6580644 3443629 0.8696 2994460
Year 2 3964979 -2615665 7408608 0.7561 2998094
Year 3 3944615 1328950 11353223 0.6575 2593648
Year 4 3249622 4578572 14602845 0.5718 1857982
TOTAL 10444184


The Net NPV after 4 years is 419911

(10444184 - 10024273 )








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 (10024273) -10024273 - -
Year 1 3443629 -6580644 3443629 0.8333 2869691
Year 2 3964979 -2615665 7408608 0.6944 2753458
Year 3 3944615 1328950 11353223 0.5787 2282763
Year 4 3249622 4578572 14602845 0.4823 1567140
TOTAL 9473052


The Net NPV after 4 years is -551221

At 20% discount rate the NPV is negative (9473052 - 10024273 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Preston Mountain 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 Preston Mountain has a NPV value higher than Zero then finance managers at Preston Mountain 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 Preston Mountain, then the stock price of the Preston Mountain 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 Preston Mountain 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 –

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

What can impact the cash flow of the project.

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 John Preston

References & Further Readings

Jim Ellis, Katharine Bose (2018), "John Preston Harvard Business Review Case Study. Published by HBR Publications.


Gazprom Neft ADR SWOT Analysis / TOWS Matrix

Energy , Oil & Gas - Integrated


Putprop Ltd SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


GrowGeneration SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Personal & Household Prods.


Oro Verde Ltd SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Kollakorn SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Yunnan Chuangxin New Material SWOT Analysis / TOWS Matrix

Basic Materials , Containers & Packaging


Rite Aid SWOT Analysis / TOWS Matrix

Services , Retail (Drugs)


Takuma Co Ltd SWOT Analysis / TOWS Matrix

Services , Waste Management Services


Lansdowne SWOT Analysis / TOWS Matrix

Energy , Oil & Gas - Integrated


Airbus Group SWOT Analysis / TOWS Matrix

Capital Goods , Aerospace & Defense