×




Siemens AG: Key Account Management 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 Siemens AG: Key Account Management case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Siemens AG: Key Account Management case study is a Harvard Business School (HBR) case study written by Thomas Steenburgh, Michael Ahearne, Elena Corsi. The Siemens AG: Key Account Management (referred as “Siemens Account” from here on) case study provides evaluation & decision scenario in field of Sales & Marketing. It also touches upon business topics such as - Value proposition, Design, Financial management, Product development, Strategy.

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 Siemens AG: Key Account Management Case Study


To maximize their effectiveness, color cases should be printed in color.The key account manager of an engineering company has to convince a department to give up important contracts. The German engineering company Siemens had set up a global key account management program since 2010. The key account manager of an emerging account had been asked from his customer to cut the costs of two long-term contracts worth about a??300 million that his customer had signed with Siemens. Although legally Siemens could refuse the revision, such an act could jeopardize Siemens' relationship with the customer. At the same time, a change in the contracts would bring about losses for Siemens. How should the key account manager handle this problem? He knew that he would have to be resourceful, given that he had no direct authority in the situation, but this was the nature of his job.


Case Authors : Thomas Steenburgh, Michael Ahearne, Elena Corsi

Topic : Sales & Marketing

Related Areas : Design, Financial management, Product development, Strategy




Calculating Net Present Value (NPV) at 6% for Siemens AG: Key Account Management Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10017215) -10017215 - -
Year 1 3467851 -6549364 3467851 0.9434 3271558
Year 2 3964345 -2585019 7432196 0.89 3528253
Year 3 3937964 1352945 11370160 0.8396 3306391
Year 4 3246115 4599060 14616275 0.7921 2571227
TOTAL 14616275 12677428




The Net Present Value at 6% discount rate is 2660213

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. Profitability Index
2. Payback Period
3. Net Present Value
4. Internal Rate of Return

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 Siemens Account 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. Siemens Account 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 Siemens AG: Key Account Management

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 Siemens Account 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 Siemens Account 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 (10017215) -10017215 - -
Year 1 3467851 -6549364 3467851 0.8696 3015523
Year 2 3964345 -2585019 7432196 0.7561 2997614
Year 3 3937964 1352945 11370160 0.6575 2589275
Year 4 3246115 4599060 14616275 0.5718 1855977
TOTAL 10458389


The Net NPV after 4 years is 441174

(10458389 - 10017215 )








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 (10017215) -10017215 - -
Year 1 3467851 -6549364 3467851 0.8333 2889876
Year 2 3964345 -2585019 7432196 0.6944 2753017
Year 3 3937964 1352945 11370160 0.5787 2278914
Year 4 3246115 4599060 14616275 0.4823 1565449
TOTAL 9487257


The Net NPV after 4 years is -529958

At 20% discount rate the NPV is negative (9487257 - 10017215 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Siemens Account 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 Siemens Account has a NPV value higher than Zero then finance managers at Siemens Account 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 Siemens Account, then the stock price of the Siemens Account 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 Siemens Account 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 will be a multi year spillover effect of various taxation regulations.

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.

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 Siemens AG: Key Account Management

References & Further Readings

Thomas Steenburgh, Michael Ahearne, Elena Corsi (2018), "Siemens AG: Key Account Management Harvard Business Review Case Study. Published by HBR Publications.


Amber Enterprises India SWOT Analysis / TOWS Matrix

Technology , Scientific & Technical Instr.


Glacier Media Inc. SWOT Analysis / TOWS Matrix

Services , Printing & Publishing


Surna SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


eXp World SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Resort Solution SWOT Analysis / TOWS Matrix

Services , Recreational Activities


Masonite Int SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


Maire Tecnimont SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Adecco SWOT Analysis / TOWS Matrix

Services , Business Services


United Oil Gas SWOT Analysis / TOWS Matrix

Energy , Oil & Gas - Integrated