×




Strategic Planning at Apple Inc. 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 Strategic Planning at Apple Inc. case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Strategic Planning at Apple Inc. case study is a Harvard Business School (HBR) case study written by Fabrizio Di Muro, Kyle Murray, Miranda Goode. The Strategic Planning at Apple Inc. (referred as “Apple Ipods” 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, Strategic planning.

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 Strategic Planning at Apple Inc. Case Study


Apple Inc. is one of the world's most successful and most recognizable companies. Over its 30 year existence, the company had seen a lot of changes in the computer industry. What would the future hold for the computer giant in a rapidly changing world? How should the company allocate resources between its more traditional offerings (computers) and its newer products (iPods, iPhones, Apple TV, etc.) in order to maintain and improve its market position. Also, how should Apple's unique retail strategy be used to support the company's product decisions, and by capitalizing on new and emerging trends thus further maintaining its competitive advantage.


Case Authors : Fabrizio Di Muro, Kyle Murray, Miranda Goode

Topic : Sales & Marketing

Related Areas : Marketing, Strategic planning




Calculating Net Present Value (NPV) at 6% for Strategic Planning at Apple Inc. Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10007701) -10007701 - -
Year 1 3465419 -6542282 3465419 0.9434 3269263
Year 2 3967679 -2574603 7433098 0.89 3531220
Year 3 3962939 1388336 11396037 0.8396 3327360
Year 4 3249627 4637963 14645664 0.7921 2574009
TOTAL 14645664 12701852




The Net Present Value at 6% discount rate is 2694151

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. Internal Rate of Return
4. Net Present Value

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. Apple Ipods 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 Apple Ipods 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 Strategic Planning at Apple Inc.

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 Apple Ipods 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 Apple Ipods 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 (10007701) -10007701 - -
Year 1 3465419 -6542282 3465419 0.8696 3013408
Year 2 3967679 -2574603 7433098 0.7561 3000135
Year 3 3962939 1388336 11396037 0.6575 2605697
Year 4 3249627 4637963 14645664 0.5718 1857985
TOTAL 10477225


The Net NPV after 4 years is 469524

(10477225 - 10007701 )








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 (10007701) -10007701 - -
Year 1 3465419 -6542282 3465419 0.8333 2887849
Year 2 3967679 -2574603 7433098 0.6944 2755333
Year 3 3962939 1388336 11396037 0.5787 2293367
Year 4 3249627 4637963 14645664 0.4823 1567143
TOTAL 9503692


The Net NPV after 4 years is -504009

At 20% discount rate the NPV is negative (9503692 - 10007701 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Apple Ipods 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 Apple Ipods has a NPV value higher than Zero then finance managers at Apple Ipods 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 Apple Ipods, then the stock price of the Apple Ipods 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 Apple Ipods 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 will be a multi year spillover effect of various taxation regulations.

What can impact the cash flow of 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 Strategic Planning at Apple Inc.

References & Further Readings

Fabrizio Di Muro, Kyle Murray, Miranda Goode (2018), "Strategic Planning at Apple Inc. Harvard Business Review Case Study. Published by HBR Publications.


Atlas Arteria SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Berlina SWOT Analysis / TOWS Matrix

Basic Materials , Containers & Packaging


SKI SWOT Analysis / TOWS Matrix

Services , Communications Services


Toho Kinzoku SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Rex Minerals SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Sino-Agri Leading Biosciences A SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Personal & Household Prods.


IPS SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Fujitsu Frontech SWOT Analysis / TOWS Matrix

Technology , Computer Peripherals


Ohmura Shigyo SWOT Analysis / TOWS Matrix

Basic Materials , Containers & Packaging