×




New Century Brewing: Moonshot Caffeinated Beer 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 New Century Brewing: Moonshot Caffeinated Beer case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. New Century Brewing: Moonshot Caffeinated Beer case study is a Harvard Business School (HBR) case study written by Chris Robertson, David Wesley. The New Century Brewing: Moonshot Caffeinated Beer (referred as “Beer Caffeinated” from here on) case study provides evaluation & decision scenario in field of Sales & Marketing. It also touches upon business topics such as - Value proposition, Entrepreneurship, Gender, Marketing, Pricing, 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 New Century Brewing: Moonshot Caffeinated Beer Case Study


Discusses the introduction of a completely new beverage to the U.S. market. New Century Brewing, which is owned by one of the founders of Boston Beer Co., is a small brewer that outsources production to third-party brewers. It has two products, a light craft beer sold in upscale shops and restaurants, and a caffeinated beer, which is oriented toward younger drinkers mainly between 21 and 25 years of age. Moonshot, created by the legendary masterbrewer, known as the "father of light beer," became the first caffeinated beer in the world. The company follows a differentiation strategy that attempts to appeal to a small niche of customers traditionally ignored by large brewers. Shortly after the introduction of each of its products, large competitors introduced similar products. Nevertheless, Moonshot has a first-to-market advantage that could potentially be leveraged.


Case Authors : Chris Robertson, David Wesley

Topic : Sales & Marketing

Related Areas : Entrepreneurship, Gender, Marketing, Pricing, Product development




Calculating Net Present Value (NPV) at 6% for New Century Brewing: Moonshot Caffeinated Beer Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10018777) -10018777 - -
Year 1 3472843 -6545934 3472843 0.9434 3276267
Year 2 3981203 -2564731 7454046 0.89 3543256
Year 3 3938471 1373740 11392517 0.8396 3306816
Year 4 3228802 4602542 14621319 0.7921 2557514
TOTAL 14621319 12683853




The Net Present Value at 6% discount rate is 2665076

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. Net Present Value
2. Internal Rate of Return
3. Profitability Index
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 Beer Caffeinated 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. Beer Caffeinated 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 New Century Brewing: Moonshot Caffeinated Beer

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 Beer Caffeinated 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 Beer Caffeinated 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 (10018777) -10018777 - -
Year 1 3472843 -6545934 3472843 0.8696 3019863
Year 2 3981203 -2564731 7454046 0.7561 3010361
Year 3 3938471 1373740 11392517 0.6575 2589609
Year 4 3228802 4602542 14621319 0.5718 1846078
TOTAL 10465912


The Net NPV after 4 years is 447135

(10465912 - 10018777 )








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 (10018777) -10018777 - -
Year 1 3472843 -6545934 3472843 0.8333 2894036
Year 2 3981203 -2564731 7454046 0.6944 2764724
Year 3 3938471 1373740 11392517 0.5787 2279208
Year 4 3228802 4602542 14621319 0.4823 1557100
TOTAL 9495068


The Net NPV after 4 years is -523709

At 20% discount rate the NPV is negative (9495068 - 10018777 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Beer Caffeinated 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 Beer Caffeinated has a NPV value higher than Zero then finance managers at Beer Caffeinated 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 Beer Caffeinated, then the stock price of the Beer Caffeinated 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 Beer Caffeinated 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 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 can impact the cash flow of the project.

Understanding of risks involved in the project.

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 New Century Brewing: Moonshot Caffeinated Beer

References & Further Readings

Chris Robertson, David Wesley (2018), "New Century Brewing: Moonshot Caffeinated Beer Harvard Business Review Case Study. Published by HBR Publications.


Nakano Corp SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Everest SWOT Analysis / TOWS Matrix

Financial , Insurance (Prop. & Casualty)


Pfenex Inc SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


NMCN SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Royal Prima SWOT Analysis / TOWS Matrix

Healthcare , Healthcare Facilities


Yellow Hat Ltd SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


ASSA ABLOY B SWOT Analysis / TOWS Matrix

Services , Business Services


Liquidity Services SWOT Analysis / TOWS Matrix

Services , Retail (Catalog & Mail Order)


BNC Korea SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Over Wire Holdings Ltd SWOT Analysis / TOWS Matrix

Services , Communications Services