×




Marquee: The Business of Nightlife 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 Marquee: The Business of Nightlife case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Marquee: The Business of Nightlife case study is a Harvard Business School (HBR) case study written by Anita Elberse, Ryan Barlow, Sheldon Wong. The Marquee: The Business of Nightlife (referred as “Marquee Nightlife” from here on) case study provides evaluation & decision scenario in field of Sales & Marketing. It also touches upon business topics such as - Value proposition, 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 Marquee: The Business of Nightlife Case Study


In December 2008, nightlife impresario Noah Tepperberg is celebrating the fifth anniversary of his New York City nightclub Marquee. While most clubs are over within their first one-and-a-half years, Tepperberg has succeeded in keeping Marquee one of NYC's hottest clubs for what seems an eternity in the nightlife industry. However, concerns remain about Marquee's staying power, rising costs, and increased competition. When is the right time for Tepperberg to pull the plug on Marquee?


Case Authors : Anita Elberse, Ryan Barlow, Sheldon Wong

Topic : Sales & Marketing

Related Areas : Supply chain




Calculating Net Present Value (NPV) at 6% for Marquee: The Business of Nightlife Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10012149) -10012149 - -
Year 1 3451915 -6560234 3451915 0.9434 3256524
Year 2 3960173 -2600061 7412088 0.89 3524540
Year 3 3966466 1366405 11378554 0.8396 3330321
Year 4 3229551 4595956 14608105 0.7921 2558107
TOTAL 14608105 12669492




The Net Present Value at 6% discount rate is 2657343

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. Payback Period
2. Profitability Index
3. Net Present Value
4. Internal Rate of Return

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. Marquee Nightlife 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 Marquee Nightlife 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 Marquee: The Business of Nightlife

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 Marquee Nightlife 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 Marquee Nightlife 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 (10012149) -10012149 - -
Year 1 3451915 -6560234 3451915 0.8696 3001665
Year 2 3960173 -2600061 7412088 0.7561 2994460
Year 3 3966466 1366405 11378554 0.6575 2608016
Year 4 3229551 4595956 14608105 0.5718 1846506
TOTAL 10450647


The Net NPV after 4 years is 438498

(10450647 - 10012149 )








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 (10012149) -10012149 - -
Year 1 3451915 -6560234 3451915 0.8333 2876596
Year 2 3960173 -2600061 7412088 0.6944 2750120
Year 3 3966466 1366405 11378554 0.5787 2295409
Year 4 3229551 4595956 14608105 0.4823 1557461
TOTAL 9479585


The Net NPV after 4 years is -532564

At 20% discount rate the NPV is negative (9479585 - 10012149 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Marquee Nightlife 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 Marquee Nightlife has a NPV value higher than Zero then finance managers at Marquee Nightlife 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 Marquee Nightlife, then the stock price of the Marquee Nightlife 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 Marquee Nightlife 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 can impact the cash flow of the project.

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

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.

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 Marquee: The Business of Nightlife

References & Further Readings

Anita Elberse, Ryan Barlow, Sheldon Wong (2018), "Marquee: The Business of Nightlife Harvard Business Review Case Study. Published by HBR Publications.


Nishimatsu Const Co Ltd SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Venture Minerals SWOT Analysis / TOWS Matrix

Basic Materials , Metal Mining


Unitech SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Lynas SWOT Analysis / TOWS Matrix

Basic Materials , Metal Mining


Signetics SWOT Analysis / TOWS Matrix

Technology , Semiconductors


Auroch Minerals NL SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Meemee Media Inc. SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Alliqua BioMedical SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Mulberry SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories