Harrington Collection: Sizing Up the Active-Wear Market 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 Harrington Collection: Sizing Up the Active-Wear Market case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Harrington Collection: Sizing Up the Active-Wear Market case study is a Harvard Business School (HBR) case study written by Richard S. Tedlow, Heather Beckham. The Harrington Collection: Sizing Up the Active-Wear Market (referred as “Harrington Wear” from here on) case study provides evaluation & decision scenario in field of Sales & Marketing. It also touches upon business topics such as - Value proposition, Financial analysis, Growth strategy, 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 Harrington Collection: Sizing Up the Active-Wear Market Case Study

When students have the English-language PDF of this Brief Case in a coursepack, they will also have the option to purchase an audio version.In the wake of slumping sales and sagging profit margins, a leading manufacturer and retailer of high-end women's apparel, Harrington Collection, must evaluate an opportunity to expand into the high-growth active-wear market. Sara Huey, Vice President of Strategic Planning, calls on two of her colleagues to help perform a comprehensive market evaluation. They must analyze the financial implications of the opportunity, assess trade and competitor reactions, consider the risks, and determine whether the Vigor division of the company will be able to successfully launch and manage the new product line.

Case Authors : Richard S. Tedlow, Heather Beckham

Topic : Sales & Marketing

Related Areas : Financial analysis, Growth strategy, Product development

---

Calculating Net Present Value (NPV) at 6% for Harrington Collection: Sizing Up the Active-Wear Market Case Study

Years	Cash Flow	Net Cash Flow	Cumulative     Cash Flow	Discount Rate @ 6 %	Discounted Cash Flows
Year 0	(10008208)	-10008208	-	-
Year 1	3471244	-6536964	3471244	0.9434	3274758
Year 2	3977564	-2559400	7448808	0.89	3540018
Year 3	3953633	1394233	11402441	0.8396	3319547
Year 4	3233231	4627464	14635672	0.7921	2561022
TOTAL			14635672		12695345

The Net Present Value at 6% discount rate is 2687137

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. Payback Period
3. Internal Rate of Return
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. Harrington Wear 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 Harrington Wear 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 Harrington Collection: Sizing Up the Active-Wear Market

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 Harrington Wear 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 Harrington Wear 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	(10008208)	-10008208	-	-
Year 1	3471244	-6536964	3471244	0.8696	3018473
Year 2	3977564	-2559400	7448808	0.7561	3007610
Year 3	3953633	1394233	11402441	0.6575	2599578
Year 4	3233231	4627464	14635672	0.5718	1848610
TOTAL					10474271

The Net NPV after 4 years is 466063

(10474271 - 10008208 )

---

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	(10008208)	-10008208	-	-
Year 1	3471244	-6536964	3471244	0.8333	2892703
Year 2	3977564	-2559400	7448808	0.6944	2762197
Year 3	3953633	1394233	11402441	0.5787	2287982
Year 4	3233231	4627464	14635672	0.4823	1559236
TOTAL					9502118

The Net NPV after 4 years is -506090

At 20% discount rate the NPV is negative (9502118 - 10008208 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Harrington Wear 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 Harrington Wear has a NPV value higher than Zero then finance managers at Harrington Wear 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 Harrington Wear, then the stock price of the Harrington Wear 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 Harrington Wear 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.

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 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 Harrington Collection: Sizing Up the Active-Wear Market

References & Further Readings

Richard S. Tedlow, Heather Beckham (2018), "Harrington Collection: Sizing Up the Active-Wear Market Harvard Business Review Case Study. Published by HBR Publications.