×




Industrial Accessories Ltd. 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 Industrial Accessories Ltd. case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Industrial Accessories Ltd. case study is a Harvard Business School (HBR) case study written by James E. Hatch, Ken Mark. The Industrial Accessories Ltd. (referred as “Ial Stone” from here on) case study provides evaluation & decision scenario in field of Finance & Accounting. It also touches upon business topics such as - Value proposition, Financial analysis, Financial management, Operations management, Strategy.

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 Industrial Accessories Ltd. Case Study


The president of Industrial Accessories Ltd. (IAL) was preparing for a meeting to consider a management buyout of IAL. IAL was a privately owned maker of attachments for construction vehicles based in British Columbia, Canada. IAL was founded in 1970 by Gerald Stone, now chairman and CEO of IAL. Stone had decided to sell IAL because of health problems. Because he had no suitable heirs to take on leadership of the company, the president and three other senior managers were considering a buyout strategy. Students must size up the acquisition, a place value on the company and propose a financing plan for the acquisition.


Case Authors : James E. Hatch, Ken Mark

Topic : Finance & Accounting

Related Areas : Financial analysis, Financial management, Operations management, Strategy




Calculating Net Present Value (NPV) at 6% for Industrial Accessories Ltd. Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10009293) -10009293 - -
Year 1 3466175 -6543118 3466175 0.9434 3269976
Year 2 3957644 -2585474 7423819 0.89 3522289
Year 3 3958508 1373034 11382327 0.8396 3323640
Year 4 3247959 4620993 14630286 0.7921 2572688
TOTAL 14630286 12688593




The Net Present Value at 6% discount rate is 2679300

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. Internal Rate of Return
3. Profitability Index
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. Timing of the expected cash flows – stockholders of Ial Stone 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. Ial Stone 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 Industrial Accessories Ltd.

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 Ial Stone 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 Ial Stone 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 (10009293) -10009293 - -
Year 1 3466175 -6543118 3466175 0.8696 3014065
Year 2 3957644 -2585474 7423819 0.7561 2992547
Year 3 3958508 1373034 11382327 0.6575 2602783
Year 4 3247959 4620993 14630286 0.5718 1857031
TOTAL 10466427


The Net NPV after 4 years is 457134

(10466427 - 10009293 )








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 (10009293) -10009293 - -
Year 1 3466175 -6543118 3466175 0.8333 2888479
Year 2 3957644 -2585474 7423819 0.6944 2748364
Year 3 3958508 1373034 11382327 0.5787 2290803
Year 4 3247959 4620993 14630286 0.4823 1566338
TOTAL 9493985


The Net NPV after 4 years is -515308

At 20% discount rate the NPV is negative (9493985 - 10009293 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Ial Stone 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 Ial Stone has a NPV value higher than Zero then finance managers at Ial Stone 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 Ial Stone, then the stock price of the Ial Stone 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 Ial Stone 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 can impact the cash flow of 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.

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.

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 Industrial Accessories Ltd.

References & Further Readings

James E. Hatch, Ken Mark (2018), "Industrial Accessories Ltd. Harvard Business Review Case Study. Published by HBR Publications.


Genimous Tech SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Nucleus Financial SWOT Analysis / TOWS Matrix

Technology , Software & Programming


CubeSmart SWOT Analysis / TOWS Matrix

Transportation , Misc. Transportation


Perrigo SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Stolt-Nielsen SWOT Analysis / TOWS Matrix

Transportation , Water Transportation


Freedom Energy Hldgs SWOT Analysis / TOWS Matrix

Energy , Oil Well Services & Equipment


Haers Containers A SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Personal & Household Prods.


CTL SWOT Analysis / TOWS Matrix

Technology , Semiconductors


Xinchen China Power SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


Kellton Tech Solutions SWOT Analysis / TOWS Matrix

Technology , Software & Programming