×




Wilmington Tap and Die 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 Wilmington Tap and Die case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Wilmington Tap and Die case study is a Harvard Business School (HBR) case study written by Robert S. Kaplan, Glenn Bingham. The Wilmington Tap and Die (referred as “Machines Wilmington” from here on) case study provides evaluation & decision scenario in field of Finance & Accounting. It also touches upon business topics such as - Value proposition, Manufacturing, Productivity, Technology.

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 Wilmington Tap and Die Case Study


The general manager of a division manufacturing taps and dies must decide whether to continue a major capital investment program. The program was designed to replace aging mechanical machines with modern, electronically controlled equipment. A post-audit, after an initial group of two machines had been purchased and made operational, revealed that actual sales were lower than had been projected in the capital expenditure request, and operating costs were higher because of problems adjusting to the new technology. Analysis requires considering intangible benefits from new investment in addition to the more easily quantified labor cost savings.


Case Authors : Robert S. Kaplan, Glenn Bingham

Topic : Finance & Accounting

Related Areas : Manufacturing, Productivity, Technology




Calculating Net Present Value (NPV) at 6% for Wilmington Tap and Die Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10023296) -10023296 - -
Year 1 3467326 -6555970 3467326 0.9434 3271062
Year 2 3973590 -2582380 7440916 0.89 3536481
Year 3 3944366 1361986 11385282 0.8396 3311766
Year 4 3225934 4587920 14611216 0.7921 2555242
TOTAL 14611216 12674551




The Net Present Value at 6% discount rate is 2651255

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. Internal Rate of Return
2. Payback Period
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 Machines Wilmington 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. Machines Wilmington 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 Wilmington Tap and Die

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 Machines Wilmington 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 Machines Wilmington 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 (10023296) -10023296 - -
Year 1 3467326 -6555970 3467326 0.8696 3015066
Year 2 3973590 -2582380 7440916 0.7561 3004605
Year 3 3944366 1361986 11385282 0.6575 2593485
Year 4 3225934 4587920 14611216 0.5718 1844438
TOTAL 10457594


The Net NPV after 4 years is 434298

(10457594 - 10023296 )








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 (10023296) -10023296 - -
Year 1 3467326 -6555970 3467326 0.8333 2889438
Year 2 3973590 -2582380 7440916 0.6944 2759438
Year 3 3944366 1361986 11385282 0.5787 2282619
Year 4 3225934 4587920 14611216 0.4823 1555717
TOTAL 9487212


The Net NPV after 4 years is -536084

At 20% discount rate the NPV is negative (9487212 - 10023296 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Machines Wilmington 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 Machines Wilmington has a NPV value higher than Zero then finance managers at Machines Wilmington 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 Machines Wilmington, then the stock price of the Machines Wilmington 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 Machines Wilmington 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.

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.

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 Wilmington Tap and Die

References & Further Readings

Robert S. Kaplan, Glenn Bingham (2018), "Wilmington Tap and Die Harvard Business Review Case Study. Published by HBR Publications.


Discount Inv SWOT Analysis / TOWS Matrix

Services , Communications Services


EleFirst Science Tech SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Golfzon Yuwon Holdings SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Xtep International SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


Nachi-Fujikoshi Corp SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


SPL Industries Ltd SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


Edvance International SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Naver Corp SWOT Analysis / TOWS Matrix

Technology , Computer Services


Hermes International SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


Elanco Animal Health SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Supreme Cable SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products