×




Dennis Hightower and the Walt Disney Co. in Europe 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 Dennis Hightower and the Walt Disney Co. in Europe case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Dennis Hightower and the Walt Disney Co. in Europe case study is a Harvard Business School (HBR) case study written by Todd D. Jick, Barbara Feinberg. The Dennis Hightower and the Walt Disney Co. in Europe (referred as “Disney Hightower” from here on) case study provides evaluation & decision scenario in field of Organizational Development. It also touches upon business topics such as - Value proposition, Cross-cultural management, Organizational structure.

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 Dennis Hightower and the Walt Disney Co. in Europe Case Study


Describes the initial entry challenges faced by Dennis Hightower after being assigned the task to revitalize and reposition Walt Disney Co. of Europe in preparation for 1992. Allows students to consider the challenges of cultural heterogeneity, Disney traditions, and the culture of local autonomy in each of the European franchises. Students will be asked to develop an action plan for changing the direction and the working relationships in Europe.


Case Authors : Todd D. Jick, Barbara Feinberg

Topic : Organizational Development

Related Areas : Cross-cultural management, Organizational structure




Calculating Net Present Value (NPV) at 6% for Dennis Hightower and the Walt Disney Co. in Europe Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10012340) -10012340 - -
Year 1 3448652 -6563688 3448652 0.9434 3253445
Year 2 3969617 -2594071 7418269 0.89 3532945
Year 3 3963528 1369457 11381797 0.8396 3327855
Year 4 3250336 4619793 14632133 0.7921 2574571
TOTAL 14632133 12688815




The Net Present Value at 6% discount rate is 2676475

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. Profitability Index
4. Internal Rate of Return

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. Timing of the expected cash flows – stockholders of Disney Hightower have higher preference for cash returns over 4-5 years rather than 10-15 years given the nature of the volatility in the industry.
2. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Disney Hightower shareholders have preference for diversified projects investment rather than prospective high income from a single capital intensive project.






Formula and Steps to Calculate Net Present Value (NPV) of Dennis Hightower and the Walt Disney Co. in Europe

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 Disney Hightower 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 Disney Hightower 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 (10012340) -10012340 - -
Year 1 3448652 -6563688 3448652 0.8696 2998828
Year 2 3969617 -2594071 7418269 0.7561 3001601
Year 3 3963528 1369457 11381797 0.6575 2606084
Year 4 3250336 4619793 14632133 0.5718 1858390
TOTAL 10464903


The Net NPV after 4 years is 452563

(10464903 - 10012340 )








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 (10012340) -10012340 - -
Year 1 3448652 -6563688 3448652 0.8333 2873877
Year 2 3969617 -2594071 7418269 0.6944 2756678
Year 3 3963528 1369457 11381797 0.5787 2293708
Year 4 3250336 4619793 14632133 0.4823 1567485
TOTAL 9491748


The Net NPV after 4 years is -520592

At 20% discount rate the NPV is negative (9491748 - 10012340 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Disney Hightower 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 Disney Hightower has a NPV value higher than Zero then finance managers at Disney Hightower 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 Disney Hightower, then the stock price of the Disney Hightower 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 Disney Hightower 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 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.

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 Dennis Hightower and the Walt Disney Co. in Europe

References & Further Readings

Todd D. Jick, Barbara Feinberg (2018), "Dennis Hightower and the Walt Disney Co. in Europe Harvard Business Review Case Study. Published by HBR Publications.


ALJ Regional SWOT Analysis / TOWS Matrix

Basic Materials , Iron & Steel


Shuanghuan Tec A SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Bombardier A SWOT Analysis / TOWS Matrix

Capital Goods , Aerospace & Defense


Bunka Shutter SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


Namyang Dairy SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Synchrony Financial SWOT Analysis / TOWS Matrix

Financial , Consumer Financial Services


Pacific Legend SWOT Analysis / TOWS Matrix

Consumer Cyclical , Furniture & Fixtures


Orthocell Ltd SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


China Primary Energy SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures