×




Farggi 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 Farggi case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Farggi case study is a Harvard Business School (HBR) case study written by Lluis G. Renart, Francisco Pares. The Farggi (referred as “Farggi Cream” 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, Marketing.

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 Farggi Case Study


In August 1992, Haagen-Dazs opened its first ice cream parlor in Barcelona. In July 1993, Farggi, a small Spanish family-owned company, opened its own first luxury ice cream store just a few blocks away. This case is an example of how a small local company can compete against a very large multinational corporation. At the beginning of 1995, when Farggi already has 13 exclusive ice cream parlors in Spain, plus some 800 non-exclusive retail outlets, the managers of Farggi are facing a number of strategic dilemmas regarding how to continue successfully competing in the luxury ice cream market segment.


Case Authors : Lluis G. Renart, Francisco Pares

Topic : Sales & Marketing

Related Areas : Entrepreneurship, Marketing




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


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10012386) -10012386 - -
Year 1 3465381 -6547005 3465381 0.9434 3269227
Year 2 3971994 -2575011 7437375 0.89 3535061
Year 3 3960420 1385409 11397795 0.8396 3325245
Year 4 3223469 4608878 14621264 0.7921 2553289
TOTAL 14621264 12682822




The Net Present Value at 6% discount rate is 2670436

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 Farggi Cream 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. Farggi Cream 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 Farggi

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 Farggi Cream 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 Farggi Cream 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 (10012386) -10012386 - -
Year 1 3465381 -6547005 3465381 0.8696 3013375
Year 2 3971994 -2575011 7437375 0.7561 3003398
Year 3 3960420 1385409 11397795 0.6575 2604040
Year 4 3223469 4608878 14621264 0.5718 1843029
TOTAL 10463842


The Net NPV after 4 years is 451456

(10463842 - 10012386 )








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 (10012386) -10012386 - -
Year 1 3465381 -6547005 3465381 0.8333 2887818
Year 2 3971994 -2575011 7437375 0.6944 2758329
Year 3 3960420 1385409 11397795 0.5787 2291910
Year 4 3223469 4608878 14621264 0.4823 1554528
TOTAL 9492584


The Net NPV after 4 years is -519802

At 20% discount rate the NPV is negative (9492584 - 10012386 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Farggi Cream 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 Farggi Cream has a NPV value higher than Zero then finance managers at Farggi Cream 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 Farggi Cream, then the stock price of the Farggi Cream 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 Farggi Cream 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 key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

Understanding of risks involved in the project.

What can impact the cash flow of the project.

What will be a multi year spillover effect of various taxation regulations.

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 Farggi

References & Further Readings

Lluis G. Renart, Francisco Pares (2018), "Farggi Harvard Business Review Case Study. Published by HBR Publications.


QEP Resources SWOT Analysis / TOWS Matrix

Energy , Oil & Gas Operations


Zungwon EN-Sys SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Antz SWOT Analysis / TOWS Matrix

Services , Business Services


GLP J-REIT SWOT Analysis / TOWS Matrix

Services , Rental & Leasing


Oil-Dri Of America SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Personal & Household Prods.


Traders SWOT Analysis / TOWS Matrix

Financial , Consumer Financial Services


GK Software SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Join in Holding SWOT Analysis / TOWS Matrix

Technology , Communications Equipment


Takara Leben SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


H&H SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing