×




Orbital Sciences Corp.: ORBCOMM 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 Orbital Sciences Corp.: ORBCOMM case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Orbital Sciences Corp.: ORBCOMM case study is a Harvard Business School (HBR) case study written by Das Narayandas, John A. Quelch. The Orbital Sciences Corp.: ORBCOMM (referred as “Orbital Occ's” 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 Orbital Sciences Corp.: ORBCOMM Case Study


In late 1993, Orbital Communications Corp. (OCC), a subsidiary of Orbital Sciences Corp., is developing a global two-way wireless data communications system, called "ORBCOMM," based on a 26-satellite constellation in low earth orbit. Service is scheduled to begin in the United States in late 1994, followed by a rollout to international markets in 1995. The case focuses on OCC's marketing strategy in the years prior to the product/service being available. Provides details on how the firm has defined its markets and estimated the demand for the United States and international markets. There is also a rich discussion of other parts of OCC's marketing strategy including product design and development, marketing to regulatory bodies, development of the sales organization to include channel partners to enter the domestic and international markets, pricing strategy, and the role of competition. A rewritten version of an earlier case.


Case Authors : Das Narayandas, John A. Quelch

Topic : Sales & Marketing

Related Areas : Marketing




Calculating Net Present Value (NPV) at 6% for Orbital Sciences Corp.: ORBCOMM Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10003787) -10003787 - -
Year 1 3444322 -6559465 3444322 0.9434 3249360
Year 2 3980278 -2579187 7424600 0.89 3542433
Year 3 3948690 1369503 11373290 0.8396 3315396
Year 4 3250137 4619640 14623427 0.7921 2574413
TOTAL 14623427 12681603




The Net Present Value at 6% discount rate is 2677816

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 Orbital Occ's 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. Orbital Occ's 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 Orbital Sciences Corp.: ORBCOMM

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 Orbital Occ's 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 Orbital Occ's 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 (10003787) -10003787 - -
Year 1 3444322 -6559465 3444322 0.8696 2995063
Year 2 3980278 -2579187 7424600 0.7561 3009662
Year 3 3948690 1369503 11373290 0.6575 2596328
Year 4 3250137 4619640 14623427 0.5718 1858276
TOTAL 10459329


The Net NPV after 4 years is 455542

(10459329 - 10003787 )








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 (10003787) -10003787 - -
Year 1 3444322 -6559465 3444322 0.8333 2870268
Year 2 3980278 -2579187 7424600 0.6944 2764082
Year 3 3948690 1369503 11373290 0.5787 2285122
Year 4 3250137 4619640 14623427 0.4823 1567389
TOTAL 9486860


The Net NPV after 4 years is -516927

At 20% discount rate the NPV is negative (9486860 - 10003787 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Orbital Occ's 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 Orbital Occ's has a NPV value higher than Zero then finance managers at Orbital Occ's 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 Orbital Occ's, then the stock price of the Orbital Occ's 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 Orbital Occ's 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 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.

What will be a multi year spillover effect of various taxation regulations.

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.

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 Orbital Sciences Corp.: ORBCOMM

References & Further Readings

Das Narayandas, John A. Quelch (2018), "Orbital Sciences Corp.: ORBCOMM Harvard Business Review Case Study. Published by HBR Publications.


Nakano Corp SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Dimed SWOT Analysis / TOWS Matrix

Services , Retail (Drugs)


Shun Wo Group SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Global Partner Acquisition SWOT Analysis / TOWS Matrix

Consumer Cyclical , Furniture & Fixtures


Nissin Electric SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls