×




Dunkin' Donuts (E): 1988 Distribution Strategies, Spanish Version 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 Dunkin' Donuts (E): 1988 Distribution Strategies, Spanish Version case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Dunkin' Donuts (E): 1988 Distribution Strategies, Spanish Version case study is a Harvard Business School (HBR) case study written by Patrick J. Kaufmann. The Dunkin' Donuts (E): 1988 Distribution Strategies, Spanish Version (referred as “Franchise Dunkin” 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 Dunkin' Donuts (E): 1988 Distribution Strategies, Spanish Version Case Study


Dunkin' Donuts is exploring various methods of increasing distribution. Possibilities involving new outlets include area development contracts, subfranchising, regional rollout strategies, and an increase in company owned stores. Possibilities focusing on existing shops include sales of branded products through convenience stores and satellite (non-producing) retail outlets. The case provides consumer data and detailed information about regional differences, franchise relations, and shop operations. Raises issues relating to both strategy formulation and implementation in a franchise system and requires the student to analyze the interaction between the structure and management of a franchise system, and how they both relate to the market.


Case Authors : Patrick J. Kaufmann

Topic : Sales & Marketing

Related Areas : Marketing, Supply chain




Calculating Net Present Value (NPV) at 6% for Dunkin' Donuts (E): 1988 Distribution Strategies, Spanish Version Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10024869) -10024869 - -
Year 1 3461871 -6562998 3461871 0.9434 3265916
Year 2 3953457 -2609541 7415328 0.89 3518563
Year 3 3955895 1346354 11371223 0.8396 3321446
Year 4 3247330 4593684 14618553 0.7921 2572190
TOTAL 14618553 12678114




The Net Present Value at 6% discount rate is 2653245

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. Payback Period
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. Timing of the expected cash flows – stockholders of Franchise Dunkin 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. Franchise Dunkin 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 Dunkin' Donuts (E): 1988 Distribution Strategies, Spanish Version

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 Franchise Dunkin 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 Franchise Dunkin 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 (10024869) -10024869 - -
Year 1 3461871 -6562998 3461871 0.8696 3010323
Year 2 3953457 -2609541 7415328 0.7561 2989381
Year 3 3955895 1346354 11371223 0.6575 2601065
Year 4 3247330 4593684 14618553 0.5718 1856671
TOTAL 10457441


The Net NPV after 4 years is 432572

(10457441 - 10024869 )








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 (10024869) -10024869 - -
Year 1 3461871 -6562998 3461871 0.8333 2884893
Year 2 3953457 -2609541 7415328 0.6944 2745456
Year 3 3955895 1346354 11371223 0.5787 2289291
Year 4 3247330 4593684 14618553 0.4823 1566035
TOTAL 9485675


The Net NPV after 4 years is -539194

At 20% discount rate the NPV is negative (9485675 - 10024869 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Franchise Dunkin 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 Franchise Dunkin has a NPV value higher than Zero then finance managers at Franchise Dunkin 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 Franchise Dunkin, then the stock price of the Franchise Dunkin 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 Franchise Dunkin 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 will be a multi year spillover effect of various taxation regulations.

Understanding of risks involved in the project.

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.

What are the key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

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 Dunkin' Donuts (E): 1988 Distribution Strategies, Spanish Version

References & Further Readings

Patrick J. Kaufmann (2018), "Dunkin' Donuts (E): 1988 Distribution Strategies, Spanish Version Harvard Business Review Case Study. Published by HBR Publications.


Telenor SWOT Analysis / TOWS Matrix

Services , Communications Services


Ellex Medical Lasers Ltd SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


Casella SWOT Analysis / TOWS Matrix

Services , Waste Management Services


Binani Industries Ltd SWOT Analysis / TOWS Matrix

Capital Goods , Construction - Raw Materials


Interflex SWOT Analysis / TOWS Matrix

Technology , Semiconductors


Ezra Holdings Ltd SWOT Analysis / TOWS Matrix

Energy , Oil Well Services & Equipment


Asia Cassava Resources SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Paratech SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Furukawa Battery SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Yorhe Fluid Intelligent SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Aviation Latecoere SWOT Analysis / TOWS Matrix

Capital Goods , Aerospace & Defense