×




Saxonville Sausage, 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 Saxonville Sausage, Spanish Version case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Saxonville Sausage, Spanish Version case study is a Harvard Business School (HBR) case study written by Kate Moore. The Saxonville Sausage, Spanish Version (referred as “Sausage Vivio” from here on) case study provides evaluation & decision scenario in field of Sales & Marketing. It also touches upon business topics such as - Value proposition, Customers, Market research, Sales.

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 Saxonville Sausage, Spanish Version Case Study


When students have the English-language PDF of this Brief Case in a coursepack, they will also have the option to purchase an audio version.Saxonville Sausage, a $1.5 billion manufacturer of pork sausage products, is experiencing financial stress because its leading product lines have lately produced declining revenues in product categories that are realizing no growth. However, one product line, an Italian sausage brand named Vivio, has recently experienced a significant increase in revenues, as has the entire Italian sausage category nationwide. Unfortunately, Vivio represents only 5% of the company's total revenues. Ann Banks, a seasoned marketing director, has been hired to expand Vivio, currently distributed in a few cities, especially in the northeastern U.S, into a powerful national brand. Depicts the sequence of steps Ann takes to determine the best positioning for the brand. These steps include analyzing and employing specific techniques for researching customers' needs, preferences, and values; using the learning from research to develop a motivation-centered characterization of the target consumer; eliciting tactical ideas from a cross-departmental team of colleagues for product "alterations," packaging, and other contributory elements in the branding program; and finally, choosing between two positionings that seem equally valid.


Case Authors : Kate Moore

Topic : Sales & Marketing

Related Areas : Customers, Market research, Sales




Calculating Net Present Value (NPV) at 6% for Saxonville Sausage, Spanish Version Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10015267) -10015267 - -
Year 1 3452529 -6562738 3452529 0.9434 3257103
Year 2 3965243 -2597495 7417772 0.89 3529052
Year 3 3974354 1376859 11392126 0.8396 3336944
Year 4 3232012 4608871 14624138 0.7921 2560056
TOTAL 14624138 12683155




The Net Present Value at 6% discount rate is 2667888

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. Net Present Value
3. Payback Period
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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Sausage Vivio 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 Sausage Vivio 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 Saxonville Sausage, 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 Sausage Vivio 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 Sausage Vivio 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 (10015267) -10015267 - -
Year 1 3452529 -6562738 3452529 0.8696 3002199
Year 2 3965243 -2597495 7417772 0.7561 2998293
Year 3 3974354 1376859 11392126 0.6575 2613202
Year 4 3232012 4608871 14624138 0.5718 1847913
TOTAL 10461608


The Net NPV after 4 years is 446341

(10461608 - 10015267 )








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 (10015267) -10015267 - -
Year 1 3452529 -6562738 3452529 0.8333 2877108
Year 2 3965243 -2597495 7417772 0.6944 2753641
Year 3 3974354 1376859 11392126 0.5787 2299973
Year 4 3232012 4608871 14624138 0.4823 1558648
TOTAL 9489370


The Net NPV after 4 years is -525897

At 20% discount rate the NPV is negative (9489370 - 10015267 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Sausage Vivio 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 Sausage Vivio has a NPV value higher than Zero then finance managers at Sausage Vivio 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 Sausage Vivio, then the stock price of the Sausage Vivio 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 Sausage Vivio 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 key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

What can impact the cash flow of the project.

Understanding of risks involved in the project.

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

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 Saxonville Sausage, Spanish Version

References & Further Readings

Kate Moore (2018), "Saxonville Sausage, Spanish Version Harvard Business Review Case Study. Published by HBR Publications.


Halliburton SWOT Analysis / TOWS Matrix

Energy , Oil Well Services & Equipment


Aberdeen Asia-Pacific SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Sz Sunlord Elec A SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Marathon Patent SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


New World Gold Cp SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Liberty Gold SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Legg Mason SWOT Analysis / TOWS Matrix

Financial , Investment Services