×




How to Address the Gray Market Threat Using Price Coordination 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 How to Address the Gray Market Threat Using Price Coordination case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. How to Address the Gray Market Threat Using Price Coordination case study is a Harvard Business School (HBR) case study written by Gert Assmus, Carsten Wiese. The How to Address the Gray Market Threat Using Price Coordination (referred as “Gray 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, Competitive strategy, 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 How to Address the Gray Market Threat Using Price Coordination Case Study


This is an MIT Sloan Management Review article. Gray market goods are brand name products sold through unauthorized channels. Gray markets have recently become more threatening to multinational companies as a result of the increasing number of global products available and easily accessible price information about them. The authors present a framework to select the right approach to the gray market threat by coordinating price-setting decisions based on the subsidiary's local resources and the complexity of the product's market. Through examples from their sample of companies that have dealt with gray markets, the authors show how price coordination methods have been implemented.


Case Authors : Gert Assmus, Carsten Wiese

Topic : Sales & Marketing

Related Areas : Competitive strategy, Pricing




Calculating Net Present Value (NPV) at 6% for How to Address the Gray Market Threat Using Price Coordination Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10026071) -10026071 - -
Year 1 3457066 -6569005 3457066 0.9434 3261383
Year 2 3968849 -2600156 7425915 0.89 3532261
Year 3 3942185 1342029 11368100 0.8396 3309935
Year 4 3241864 4583893 14609964 0.7921 2567860
TOTAL 14609964 12671439




The Net Present Value at 6% discount rate is 2645368

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. Net Present Value
3. Internal Rate of Return
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. Timing of the expected cash flows – stockholders of Gray 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. Gray 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 How to Address the Gray Market Threat Using Price Coordination

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 Gray 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 Gray 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 (10026071) -10026071 - -
Year 1 3457066 -6569005 3457066 0.8696 3006144
Year 2 3968849 -2600156 7425915 0.7561 3001020
Year 3 3942185 1342029 11368100 0.6575 2592051
Year 4 3241864 4583893 14609964 0.5718 1853546
TOTAL 10452761


The Net NPV after 4 years is 426690

(10452761 - 10026071 )








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 (10026071) -10026071 - -
Year 1 3457066 -6569005 3457066 0.8333 2880888
Year 2 3968849 -2600156 7425915 0.6944 2756145
Year 3 3942185 1342029 11368100 0.5787 2281357
Year 4 3241864 4583893 14609964 0.4823 1563399
TOTAL 9481789


The Net NPV after 4 years is -544282

At 20% discount rate the NPV is negative (9481789 - 10026071 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Gray 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 Gray Price has a NPV value higher than Zero then finance managers at Gray 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 Gray Price, then the stock price of the Gray 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 Gray 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 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 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 can impact the cash flow of the project.

Understanding of risks involved in 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 How to Address the Gray Market Threat Using Price Coordination

References & Further Readings

Gert Assmus, Carsten Wiese (2018), "How to Address the Gray Market Threat Using Price Coordination Harvard Business Review Case Study. Published by HBR Publications.


Centrotec SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


Tc Medical Inv SWOT Analysis / TOWS Matrix

Healthcare , Healthcare Facilities


Capsensixx SWOT Analysis / TOWS Matrix

Financial , Investment Services


Johan SWOT Analysis / TOWS Matrix

Financial , Consumer Financial Services


Corby Spirit and Wine B SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Beverages (Alcoholic)


Sekonix SWOT Analysis / TOWS Matrix

Technology , Scientific & Technical Instr.


Rentokil ADR SWOT Analysis / TOWS Matrix

Services , Business Services


MindTree SWOT Analysis / TOWS Matrix

Technology , Computer Services


Global Indemnity SWOT Analysis / TOWS Matrix

Financial , Insurance (Prop. & Casualty)


Mont Blanc SWOT Analysis / TOWS Matrix

Services , Personal Services