×




Akzo Nobel UK: Managing the Brand Portfolio 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 Akzo Nobel UK: Managing the Brand Portfolio case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Akzo Nobel UK: Managing the Brand Portfolio case study is a Harvard Business School (HBR) case study written by Nirmalya Kumar, Brian Rogers. The Akzo Nobel UK: Managing the Brand Portfolio (referred as “Abildgaard Akzo” from here on) case study provides evaluation & decision scenario in field of Sales & Marketing. It also touches upon business topics such as - Value proposition, Decision making.

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 Akzo Nobel UK: Managing the Brand Portfolio Case Study


In June 1999, Leif Abildgaard, the managing director of Akzo Nobel UK, faced a difficult decision: he had to figure out how to revive the company's trade business. Akzo Nobel UK had two principal lines of business: the retail business, which sold paint to the domestic, do-it-yourself market, and the trade business, which sold paint to professionals using a network of traditional paint merchants, builders merchants, and the company's own distribution outlets. Abildgaard, along with some of his more senior managers, decided in 1999 to reduce the number of brands in the trade business portfolio. Although Akzo Nobel had successfully reduced the number of brands in its retail business portfolio, no attempt had ever been made to drop brands from the trade portfolio. Because the trade business consisted of professionals who tended to be brand loyal, Abildgaard knew that any decision he made would likely alienate some of his customers. Nevertheless, Abildgaard pressed ahead in his effort and had to decide which brands to discontinue.


Case Authors : Nirmalya Kumar, Brian Rogers

Topic : Sales & Marketing

Related Areas : Decision making




Calculating Net Present Value (NPV) at 6% for Akzo Nobel UK: Managing the Brand Portfolio Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10027344) -10027344 - -
Year 1 3446976 -6580368 3446976 0.9434 3251864
Year 2 3980329 -2600039 7427305 0.89 3542479
Year 3 3942551 1342512 11369856 0.8396 3310242
Year 4 3225715 4568227 14595571 0.7921 2555068
TOTAL 14595571 12659653




The Net Present Value at 6% discount rate is 2632309

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. Net Present Value
3. Payback Period
4. Profitability Index

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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Abildgaard Akzo shareholders have preference for diversified projects investment rather than prospective high income from a single capital intensive project.
2. Timing of the expected cash flows – stockholders of Abildgaard Akzo have higher preference for cash returns over 4-5 years rather than 10-15 years given the nature of the volatility in the industry.






Formula and Steps to Calculate Net Present Value (NPV) of Akzo Nobel UK: Managing the Brand Portfolio

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 Abildgaard Akzo 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 Abildgaard Akzo 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 (10027344) -10027344 - -
Year 1 3446976 -6580368 3446976 0.8696 2997370
Year 2 3980329 -2600039 7427305 0.7561 3009701
Year 3 3942551 1342512 11369856 0.6575 2592291
Year 4 3225715 4568227 14595571 0.5718 1844313
TOTAL 10443675


The Net NPV after 4 years is 416331

(10443675 - 10027344 )








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 (10027344) -10027344 - -
Year 1 3446976 -6580368 3446976 0.8333 2872480
Year 2 3980329 -2600039 7427305 0.6944 2764117
Year 3 3942551 1342512 11369856 0.5787 2281569
Year 4 3225715 4568227 14595571 0.4823 1555611
TOTAL 9473777


The Net NPV after 4 years is -553567

At 20% discount rate the NPV is negative (9473777 - 10027344 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Abildgaard Akzo 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 Abildgaard Akzo has a NPV value higher than Zero then finance managers at Abildgaard Akzo 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 Abildgaard Akzo, then the stock price of the Abildgaard Akzo 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 Abildgaard Akzo 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 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.

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 Akzo Nobel UK: Managing the Brand Portfolio

References & Further Readings

Nirmalya Kumar, Brian Rogers (2018), "Akzo Nobel UK: Managing the Brand Portfolio Harvard Business Review Case Study. Published by HBR Publications.


MQ Tech SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Allakos SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Cesar SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


China Sun Grp Highte SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


ImmuPharma SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Marcus SWOT Analysis / TOWS Matrix

Services , Motion Pictures


Great Water SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


PLC SpA SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Medtechnica SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


Vianet SWOT Analysis / TOWS Matrix

Technology , Computer Services