×




Tupelo Medical: Managing Price Erosion 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 Tupelo Medical: Managing Price Erosion case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Tupelo Medical: Managing Price Erosion case study is a Harvard Business School (HBR) case study written by Eric T. Anderson, Daniel Abraham, Elizabeth L. Anderson, Santaella Gus. The Tupelo Medical: Managing Price Erosion (referred as “Floor Price” from here on) case study provides evaluation & decision scenario in field of Sales & Marketing. It also touches upon business topics such as - Value proposition, Pricing.

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 Tupelo Medical: Managing Price Erosion Case Study


Robert Davidson, pricing manager for Tupelo Medical, was concerned about the variability in price paid for its top-selling product, the Micron 8 Series blood pressure monitoring system. Using historical transaction data, Davidson must determine the appropriate price floor. Setting a price too high risked the loss of a large number of customers, putting the company at substantial risk due to the importance of the product. Setting a price too low would impact Davidson's ability to meet the stated objective of increasing margins by 3 percent. He wondered what the optimal price floor would be and what the expected profits would be for that new price floor. Additionally, the company's business varied considerably by geographic region, account size and account type. As a result, he needed to consider whether it made sense to set a single price floor or whether he could improve profits by allowing some variability in the price floor by customer segment.


Case Authors : Eric T. Anderson, Daniel Abraham, Elizabeth L. Anderson, Santaella Gus

Topic : Sales & Marketing

Related Areas : Pricing




Calculating Net Present Value (NPV) at 6% for Tupelo Medical: Managing Price Erosion Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10013106) -10013106 - -
Year 1 3448857 -6564249 3448857 0.9434 3253639
Year 2 3969415 -2594834 7418272 0.89 3532765
Year 3 3945436 1350602 11363708 0.8396 3312664
Year 4 3251441 4602043 14615149 0.7921 2575446
TOTAL 14615149 12674514




The Net Present Value at 6% discount rate is 2661408

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. Profitability Index
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. Timing of the expected cash flows – stockholders of Floor Price 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. Floor Price 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 Tupelo Medical: Managing Price Erosion

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 Floor Price 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 Floor Price 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 (10013106) -10013106 - -
Year 1 3448857 -6564249 3448857 0.8696 2999006
Year 2 3969415 -2594834 7418272 0.7561 3001448
Year 3 3945436 1350602 11363708 0.6575 2594188
Year 4 3251441 4602043 14615149 0.5718 1859022
TOTAL 10453664


The Net NPV after 4 years is 440558

(10453664 - 10013106 )








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 (10013106) -10013106 - -
Year 1 3448857 -6564249 3448857 0.8333 2874048
Year 2 3969415 -2594834 7418272 0.6944 2756538
Year 3 3945436 1350602 11363708 0.5787 2283238
Year 4 3251441 4602043 14615149 0.4823 1568017
TOTAL 9481842


The Net NPV after 4 years is -531264

At 20% discount rate the NPV is negative (9481842 - 10013106 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Floor Price 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 Floor Price has a NPV value higher than Zero then finance managers at Floor Price 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 Floor Price, then the stock price of the Floor Price 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 Floor Price 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.

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.

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 can impact the cash flow of 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 Tupelo Medical: Managing Price Erosion

References & Further Readings

Eric T. Anderson, Daniel Abraham, Elizabeth L. Anderson, Santaella Gus (2018), "Tupelo Medical: Managing Price Erosion Harvard Business Review Case Study. Published by HBR Publications.


United Oil Gas SWOT Analysis / TOWS Matrix

Energy , Oil & Gas - Integrated


FER HERINGER ON SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


First Juken Co Ltd SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Temp Holdings SWOT Analysis / TOWS Matrix

Services , Business Services


Subros Ltd SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Carna Biosciences SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Mamezou Holdings SWOT Analysis / TOWS Matrix

Technology , Computer Services


Mirae ING SWOT Analysis / TOWS Matrix

Services , Business Services


Air Water Inc SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


CITIC Telecom Int SWOT Analysis / TOWS Matrix

Services , Communications Services