×




Talbots 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 Talbots case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Talbots case study is a Harvard Business School (HBR) case study written by Walter J. Salmon, David Wylie. The Talbots (referred as “Talbots Venturing” from here on) case study provides evaluation & decision scenario in field of Sales & Marketing. It also touches upon business topics such as - Value proposition, 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 Talbots Case Study


Describes the entry of this store and catalog retailer of classic women's clothing into the Japanese market place. Introduces such issues as cross-border management, multi-national retailing, and joint venturing.


Case Authors : Walter J. Salmon, David Wylie

Topic : Sales & Marketing

Related Areas : Marketing




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


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10009611) -10009611 - -
Year 1 3450787 -6558824 3450787 0.9434 3255459
Year 2 3974889 -2583935 7425676 0.89 3537637
Year 3 3936554 1352619 11362230 0.8396 3305207
Year 4 3238711 4591330 14600941 0.7921 2565362
TOTAL 14600941 12663666




The Net Present Value at 6% discount rate is 2654055

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 Talbots Venturing 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. Talbots Venturing 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 Talbots

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 Talbots Venturing 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 Talbots Venturing 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 (10009611) -10009611 - -
Year 1 3450787 -6558824 3450787 0.8696 3000684
Year 2 3974889 -2583935 7425676 0.7561 3005587
Year 3 3936554 1352619 11362230 0.6575 2588348
Year 4 3238711 4591330 14600941 0.5718 1851744
TOTAL 10446363


The Net NPV after 4 years is 436752

(10446363 - 10009611 )








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 (10009611) -10009611 - -
Year 1 3450787 -6558824 3450787 0.8333 2875656
Year 2 3974889 -2583935 7425676 0.6944 2760340
Year 3 3936554 1352619 11362230 0.5787 2278098
Year 4 3238711 4591330 14600941 0.4823 1561878
TOTAL 9475972


The Net NPV after 4 years is -533639

At 20% discount rate the NPV is negative (9475972 - 10009611 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Talbots Venturing 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 Talbots Venturing has a NPV value higher than Zero then finance managers at Talbots Venturing 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 Talbots Venturing, then the stock price of the Talbots Venturing 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 Talbots Venturing 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 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.

What can impact the cash flow of the project.

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 Talbots

References & Further Readings

Walter J. Salmon, David Wylie (2018), "Talbots Harvard Business Review Case Study. Published by HBR Publications.


China Sanjiang Fine Chemicals SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Seychelle Environmtl SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


KSP SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


Valecha Engineering Ltd SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Amoeba SA SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


E.I.D-Parry SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Yuhan SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Scientific Learning SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Convoy Global SWOT Analysis / TOWS Matrix

Financial , Insurance (Miscellaneous)


Join in Holding SWOT Analysis / TOWS Matrix

Technology , Communications Equipment