×




Webvan: Groceries on the Internet 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 Webvan: Groceries on the Internet case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Webvan: Groceries on the Internet case study is a Harvard Business School (HBR) case study written by John Deighton, Kayla Bakshi. The Webvan: Groceries on the Internet (referred as “Webvan Grocery” 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, Supply chain.

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 Webvan: Groceries on the Internet Case Study


This case is available in only hard copy format (HBP does not have digital distribution rights to the content). As a result, a digital Educator Copy of the case is not available through this web site.What are the prospects for grocery shopping on the Web? This case invites a comparison of seven business models, with particular emphasis on Webvan. Why does the investment community value Webvan at $7.8 billion after less than six months of operating experience, and Peapod, which has had seven years to learn the ropes, at $200 million? Explores online consumer-shopping behavior, the economics of online and offline grocery distribution, and the challenges of uniting a pure information business with a mundane package delivery service.


Case Authors : John Deighton, Kayla Bakshi

Topic : Sales & Marketing

Related Areas : Marketing, Supply chain




Calculating Net Present Value (NPV) at 6% for Webvan: Groceries on the Internet Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10001072) -10001072 - -
Year 1 3454279 -6546793 3454279 0.9434 3258754
Year 2 3955883 -2590910 7410162 0.89 3520722
Year 3 3952367 1361457 11362529 0.8396 3318484
Year 4 3241380 4602837 14603909 0.7921 2567477
TOTAL 14603909 12665436




The Net Present Value at 6% discount rate is 2664364

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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Webvan Grocery 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 Webvan Grocery 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 Webvan: Groceries on the Internet

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 Webvan Grocery 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 Webvan Grocery 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 (10001072) -10001072 - -
Year 1 3454279 -6546793 3454279 0.8696 3003721
Year 2 3955883 -2590910 7410162 0.7561 2991216
Year 3 3952367 1361457 11362529 0.6575 2598745
Year 4 3241380 4602837 14603909 0.5718 1853270
TOTAL 10446952


The Net NPV after 4 years is 445880

(10446952 - 10001072 )








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 (10001072) -10001072 - -
Year 1 3454279 -6546793 3454279 0.8333 2878566
Year 2 3955883 -2590910 7410162 0.6944 2747141
Year 3 3952367 1361457 11362529 0.5787 2287249
Year 4 3241380 4602837 14603909 0.4823 1563166
TOTAL 9476122


The Net NPV after 4 years is -524950

At 20% discount rate the NPV is negative (9476122 - 10001072 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Webvan Grocery 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 Webvan Grocery has a NPV value higher than Zero then finance managers at Webvan Grocery 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 Webvan Grocery, then the stock price of the Webvan Grocery 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 Webvan Grocery 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 will be a multi year spillover effect of various taxation regulations.

What can impact the cash flow of 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 Webvan: Groceries on the Internet

References & Further Readings

John Deighton, Kayla Bakshi (2018), "Webvan: Groceries on the Internet Harvard Business Review Case Study. Published by HBR Publications.


D.I.System SWOT Analysis / TOWS Matrix

Technology , Computer Services


King Jim Co Ltd SWOT Analysis / TOWS Matrix

Basic Materials , Containers & Packaging


Opus Bank SWOT Analysis / TOWS Matrix

Financial , Regional Banks


Notis Global SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Tadmax Resources Bhd SWOT Analysis / TOWS Matrix

Basic Materials , Forestry & Wood Products


Witan Pacific SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Mirrabooka Investments SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Kajima Corp. SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services