Hope Blooms: Marketing a Social Enterprise after Dragons' Den 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 Hope Blooms: Marketing a Social Enterprise after Dragons' Den case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Hope Blooms: Marketing a Social Enterprise after Dragons' Den case study is a Harvard Business School (HBR) case study written by Margaret McKee, Ethan Pancer, Chantal Hervieux. The Hope Blooms: Marketing a Social Enterprise after Dragons' Den (referred as “Blooms Hope” from here on) case study provides evaluation & decision scenario in field of Sales & Marketing. It also touches upon business topics such as - Value proposition, .

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 Hope Blooms: Marketing a Social Enterprise after Dragons' Den Case Study

Hope Blooms was a social enterprise based out of Halifax, Nova Scotia, that grew its own garden produce and manufactured and sold a line of herb dressings. For a small social enterprise, it was remarkably successful. Hope Blooms had appeared on CBC's Dragons' Den and was constantly selling out of its products in local markets. In addition, it had secured placement in a national grocery retailer and was continuing to fulfill its social mission of empowering marginalized youth by providing education on food, sustainability, and entrepreneurship issues. These successes started to create a series of problems associated with production and capacity shortfalls associated with using a youth volunteer workforce, stock outs, and potential mission drift. As the executive director of Hope Blooms prepared for the final board of directors' meeting in 2015, she wondered how to solve two of the organization's fundamental problems: How could the retail operations provide stable employment for its youth members? How could Hope Blooms increase its profits to continue to expand its activities? Margaret McKee is affiliated with Saint Mary's University. Ethan Pancer is affiliated with Saint Mary's University. Chantal Hervieux is affiliated with Saint Mary's University.

Case Authors : Margaret McKee, Ethan Pancer, Chantal Hervieux

Topic : Sales & Marketing

Related Areas :

---

Calculating Net Present Value (NPV) at 6% for Hope Blooms: Marketing a Social Enterprise after Dragons' Den Case Study

Years	Cash Flow	Net Cash Flow	Cumulative     Cash Flow	Discount Rate @ 6 %	Discounted Cash Flows
Year 0	(10009869)	-10009869	-	-
Year 1	3460136	-6549733	3460136	0.9434	3264279
Year 2	3957616	-2592117	7417752	0.89	3522264
Year 3	3943970	1351853	11361722	0.8396	3311433
Year 4	3222627	4574480	14584349	0.7921	2552622
TOTAL			14584349		12650599

The Net Present Value at 6% discount rate is 2640730

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. Net Present Value
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. Blooms Hope 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 Blooms Hope 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 Hope Blooms: Marketing a Social Enterprise after Dragons' Den

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 Blooms Hope 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 Blooms Hope 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	(10009869)	-10009869	-	-
Year 1	3460136	-6549733	3460136	0.8696	3008814
Year 2	3957616	-2592117	7417752	0.7561	2992526
Year 3	3943970	1351853	11361722	0.6575	2593224
Year 4	3222627	4574480	14584349	0.5718	1842547
TOTAL					10437112

The Net NPV after 4 years is 427243

(10437112 - 10009869 )

---

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	(10009869)	-10009869	-	-
Year 1	3460136	-6549733	3460136	0.8333	2883447
Year 2	3957616	-2592117	7417752	0.6944	2748344
Year 3	3943970	1351853	11361722	0.5787	2282390
Year 4	3222627	4574480	14584349	0.4823	1554122
TOTAL					9468303

The Net NPV after 4 years is -541566

At 20% discount rate the NPV is negative (9468303 - 10009869 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Blooms Hope 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 Blooms Hope has a NPV value higher than Zero then finance managers at Blooms Hope 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 Blooms Hope, then the stock price of the Blooms Hope 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 Blooms Hope 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 key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

What can impact the cash flow of the project.

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

Understanding of risks involved in the project.

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 Hope Blooms: Marketing a Social Enterprise after Dragons' Den

References & Further Readings

Margaret McKee, Ethan Pancer, Chantal Hervieux (2018), "Hope Blooms: Marketing a Social Enterprise after Dragons' Den Harvard Business Review Case Study. Published by HBR Publications.