×




Futbol Club Barcelona 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 Futbol Club Barcelona case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Futbol Club Barcelona case study is a Harvard Business School (HBR) case study written by Anita Elberse. The Futbol Club Barcelona (referred as “Bartomeu Fc” 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, Talent management.

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 Futbol Club Barcelona Case Study


In June 2015, FC Barcelona president Josep Bartomeu sees his team lift the UEFA Champions League trophy, completing an impressive trophy haul in the 2014-2015 season. Unique for a club of its caliber, five of the starting eleven are products of FC Barcelona's youth academy, La Masia. Yet none of the trophies and accolades guarantee future success. Bartomeu faces pressing questions about the club's business model-and in particular about the tensions between local and global activities-as well as decisions about the ongoing investment in the youth academy, funding for the club's Foundation and other sports, and its relatively low ticket prices. How could BarA?a continue to win on and off the field in the increasingly competitive and global world of European football, while still protecting its local focus and traditions?


Case Authors : Anita Elberse

Topic : Sales & Marketing

Related Areas : Marketing, Talent management




Calculating Net Present Value (NPV) at 6% for Futbol Club Barcelona Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10002833) -10002833 - -
Year 1 3454636 -6548197 3454636 0.9434 3259091
Year 2 3979423 -2568774 7434059 0.89 3541672
Year 3 3948046 1379272 11382105 0.8396 3314856
Year 4 3234497 4613769 14616602 0.7921 2562025
TOTAL 14616602 12677643




The Net Present Value at 6% discount rate is 2674810

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

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 Bartomeu Fc 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. Bartomeu Fc 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 Futbol Club Barcelona

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 Bartomeu Fc 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 Bartomeu Fc 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 (10002833) -10002833 - -
Year 1 3454636 -6548197 3454636 0.8696 3004031
Year 2 3979423 -2568774 7434059 0.7561 3009016
Year 3 3948046 1379272 11382105 0.6575 2595904
Year 4 3234497 4613769 14616602 0.5718 1849334
TOTAL 10458285


The Net NPV after 4 years is 455452

(10458285 - 10002833 )








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 (10002833) -10002833 - -
Year 1 3454636 -6548197 3454636 0.8333 2878863
Year 2 3979423 -2568774 7434059 0.6944 2763488
Year 3 3948046 1379272 11382105 0.5787 2284749
Year 4 3234497 4613769 14616602 0.4823 1559846
TOTAL 9486947


The Net NPV after 4 years is -515886

At 20% discount rate the NPV is negative (9486947 - 10002833 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Bartomeu Fc 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 Bartomeu Fc has a NPV value higher than Zero then finance managers at Bartomeu Fc 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 Bartomeu Fc, then the stock price of the Bartomeu Fc 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 Bartomeu Fc 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 –

Understanding of risks involved in 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.

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.

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 Futbol Club Barcelona

References & Further Readings

Anita Elberse (2018), "Futbol Club Barcelona Harvard Business Review Case Study. Published by HBR Publications.


COSCO Shipping Energy Trans SWOT Analysis / TOWS Matrix

Transportation , Water Transportation


Jiangsu Lianyungang Port SWOT Analysis / TOWS Matrix

Transportation , Misc. Transportation


Optex Co Ltd SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Sanderson Farms SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Phumelela SWOT Analysis / TOWS Matrix

Services , Recreational Activities


Boral SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


AP Rentals SWOT Analysis / TOWS Matrix

Services , Rental & Leasing


Skystar SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Lafe Corporation Ltd SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Sealink Travel SWOT Analysis / TOWS Matrix

Transportation , Water Transportation