Montreaux Chocolate USA: Are Americans Ready for Healthy Dark Chocolate? 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 Montreaux Chocolate USA: Are Americans Ready for Healthy Dark Chocolate? case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Montreaux Chocolate USA: Are Americans Ready for Healthy Dark Chocolate? case study is a Harvard Business School (HBR) case study written by John A. Quelch, Diane Badame. The Montreaux Chocolate USA: Are Americans Ready for Healthy Dark Chocolate? (referred as “Chocolate Dark” from here on) case study provides evaluation & decision scenario in field of Sales & Marketing. It also touches upon business topics such as - Value proposition, Competition, Customers, Forecasting, Market research, Product development.

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 Montreaux Chocolate USA: Are Americans Ready for Healthy Dark Chocolate? Case Study

Andrea Torres, director of new product development at a high-end chocolate confectionery company, leads her team through a carefully sequenced program of market research to support the development and launch of a new product, healthy dark chocolate with fruit. This is the first time Montreaux USA, an offshoot of a Swiss confectioner, has created a product specifically for U.S. chocolate consumers. The case explains the steps Torres and her NPD team have completed and describes the decisions that lie ahead, a few months in advance of the anticipated launch. A challenging situation is intensified by a competitor also having tested a dark-chocolate-with-fruit product that was likely to be introduced into the U.S. marketplace in the near future. Students must perform a quantitative analysis as part of their work.

Case Authors : John A. Quelch, Diane Badame

Topic : Sales & Marketing

Related Areas : Competition, Customers, Forecasting, Market research, Product development

---

Calculating Net Present Value (NPV) at 6% for Montreaux Chocolate USA: Are Americans Ready for Healthy Dark Chocolate? Case Study

Years	Cash Flow	Net Cash Flow	Cumulative     Cash Flow	Discount Rate @ 6 %	Discounted Cash Flows
Year 0	(10017051)	-10017051	-	-
Year 1	3467784	-6549267	3467784	0.9434	3271494
Year 2	3953358	-2595909	7421142	0.89	3518475
Year 3	3972825	1376916	11393967	0.8396	3335660
Year 4	3251146	4628062	14645113	0.7921	2575212
TOTAL			14645113		12700842

The Net Present Value at 6% discount rate is 2683791

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. Profitability Index
2. Internal Rate of Return
3. Net Present Value
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. Timing of the expected cash flows – stockholders of Chocolate Dark 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. Chocolate Dark 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 Montreaux Chocolate USA: Are Americans Ready for Healthy Dark Chocolate?

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 Sales & Marketing 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 Chocolate Dark 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 Chocolate Dark 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	(10017051)	-10017051	-	-
Year 1	3467784	-6549267	3467784	0.8696	3015464
Year 2	3953358	-2595909	7421142	0.7561	2989307
Year 3	3972825	1376916	11393967	0.6575	2612197
Year 4	3251146	4628062	14645113	0.5718	1858853
TOTAL					10475821

The Net NPV after 4 years is 458770

(10475821 - 10017051 )

---

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	(10017051)	-10017051	-	-
Year 1	3467784	-6549267	3467784	0.8333	2889820
Year 2	3953358	-2595909	7421142	0.6944	2745388
Year 3	3972825	1376916	11393967	0.5787	2299089
Year 4	3251146	4628062	14645113	0.4823	1567875
TOTAL					9502171

The Net NPV after 4 years is -514880

At 20% discount rate the NPV is negative (9502171 - 10017051 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Chocolate Dark 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 Chocolate Dark has a NPV value higher than Zero then finance managers at Chocolate Dark 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 Chocolate Dark, then the stock price of the Chocolate Dark 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 Chocolate Dark 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.

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.

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 Montreaux Chocolate USA: Are Americans Ready for Healthy Dark Chocolate?

References & Further Readings

John A. Quelch, Diane Badame (2018), "Montreaux Chocolate USA: Are Americans Ready for Healthy Dark Chocolate? Harvard Business Review Case Study. Published by HBR Publications.