×




Hilti France: Strategy Implementation (A) 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 Hilti France: Strategy Implementation (A) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Hilti France: Strategy Implementation (A) case study is a Harvard Business School (HBR) case study written by Sean Meehan, Janet Shaner. The Hilti France: Strategy Implementation (A) (referred as “Hilti 3c” 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 Hilti France: Strategy Implementation (A) Case Study


Hilti France has the challenge to increase its sales and profitability as part of Hilti's Champion 3C strategy. It has three key market segments: upper, middle, and lower. Alain Baumann, the managing director, must decide how to prioritize his opportunities.


Case Authors : Sean Meehan, Janet Shaner

Topic : Sales & Marketing

Related Areas : Marketing




Calculating Net Present Value (NPV) at 6% for Hilti France: Strategy Implementation (A) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10004793) -10004793 - -
Year 1 3447266 -6557527 3447266 0.9434 3252138
Year 2 3956946 -2600581 7404212 0.89 3521668
Year 3 3965646 1365065 11369858 0.8396 3329633
Year 4 3247381 4612446 14617239 0.7921 2572230
TOTAL 14617239 12675668




The Net Present Value at 6% discount rate is 2670875

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. Profitability Index
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 Hilti 3c 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. Hilti 3c 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 Hilti France: Strategy Implementation (A)

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 Hilti 3c 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 Hilti 3c 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 (10004793) -10004793 - -
Year 1 3447266 -6557527 3447266 0.8696 2997623
Year 2 3956946 -2600581 7404212 0.7561 2992020
Year 3 3965646 1365065 11369858 0.6575 2607477
Year 4 3247381 4612446 14617239 0.5718 1856701
TOTAL 10453820


The Net NPV after 4 years is 449027

(10453820 - 10004793 )








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 (10004793) -10004793 - -
Year 1 3447266 -6557527 3447266 0.8333 2872722
Year 2 3956946 -2600581 7404212 0.6944 2747879
Year 3 3965646 1365065 11369858 0.5787 2294934
Year 4 3247381 4612446 14617239 0.4823 1566060
TOTAL 9481594


The Net NPV after 4 years is -523199

At 20% discount rate the NPV is negative (9481594 - 10004793 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Hilti 3c 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 Hilti 3c has a NPV value higher than Zero then finance managers at Hilti 3c 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 Hilti 3c, then the stock price of the Hilti 3c 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 Hilti 3c 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 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 are the key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

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

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 Hilti France: Strategy Implementation (A)

References & Further Readings

Sean Meehan, Janet Shaner (2018), "Hilti France: Strategy Implementation (A) Harvard Business Review Case Study. Published by HBR Publications.


Pia Corp SWOT Analysis / TOWS Matrix

Services , Business Services


VALID ON SWOT Analysis / TOWS Matrix

Services , Printing Services


Bioanalytical Systems SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Hartford SWOT Analysis / TOWS Matrix

Financial , Insurance (Prop. & Casualty)


Chemed SWOT Analysis / TOWS Matrix

Healthcare , Healthcare Facilities


Synnex SWOT Analysis / TOWS Matrix

Technology , Computer Hardware


Chongherr Investments Ltd SWOT Analysis / TOWS Matrix

Capital Goods , Construction - Raw Materials


China Wuyi A SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


CSA SWOT Analysis / TOWS Matrix

Transportation , Water Transportation


East China Engr A SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services