×




Maru Batting Center: Customer Lifetime Value 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 Maru Batting Center: Customer Lifetime Value case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Maru Batting Center: Customer Lifetime Value case study is a Harvard Business School (HBR) case study written by Julie Hennessy, Evan Meagher. The Maru Batting Center: Customer Lifetime Value (referred as “Maru Batting” from here on) case study provides evaluation & decision scenario in field of Sales & Marketing. It also touches upon business topics such as - Value proposition, Financial analysis, Market research.

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 Maru Batting Center: Customer Lifetime Value Case Study


This exercise is one in a series intended to help students learn how to perform financial calculations in marketing contexts. Maru Keitou, a decorated former collegiate softball player with a PhD from Oxford University, ran Maru Batting Center in the Roppongi district of Tokyo's Minato ward. She had a deep knowledge of the game and of her customers, but she lacked a marketing background. She had recently signed up for a hosted customer relationship management service that would allow her to track the cost of acquiring and serving each of her four main customer segments. Using this data, she could determine which segments to target in the upcoming year. The exercise describes the use of calculations of customer acquisition cost, retention rates, and customer lifetime value in picking between market segments and various options for activities to acquire customers.


Case Authors : Julie Hennessy, Evan Meagher

Topic : Sales & Marketing

Related Areas : Financial analysis, Market research




Calculating Net Present Value (NPV) at 6% for Maru Batting Center: Customer Lifetime Value Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10014267) -10014267 - -
Year 1 3458079 -6556188 3458079 0.9434 3262339
Year 2 3957154 -2599034 7415233 0.89 3521853
Year 3 3957594 1358560 11372827 0.8396 3322872
Year 4 3239947 4598507 14612774 0.7921 2566341
TOTAL 14612774 12673405




The Net Present Value at 6% discount rate is 2659138

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. Profitability Index
3. Payback Period
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 Maru Batting 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. Maru Batting 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 Maru Batting Center: Customer Lifetime Value

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 Maru Batting 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 Maru Batting 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 (10014267) -10014267 - -
Year 1 3458079 -6556188 3458079 0.8696 3007025
Year 2 3957154 -2599034 7415233 0.7561 2992177
Year 3 3957594 1358560 11372827 0.6575 2602182
Year 4 3239947 4598507 14612774 0.5718 1852450
TOTAL 10453835


The Net NPV after 4 years is 439568

(10453835 - 10014267 )








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 (10014267) -10014267 - -
Year 1 3458079 -6556188 3458079 0.8333 2881733
Year 2 3957154 -2599034 7415233 0.6944 2748024
Year 3 3957594 1358560 11372827 0.5787 2290274
Year 4 3239947 4598507 14612774 0.4823 1562474
TOTAL 9482505


The Net NPV after 4 years is -531762

At 20% discount rate the NPV is negative (9482505 - 10014267 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Maru Batting 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 Maru Batting has a NPV value higher than Zero then finance managers at Maru Batting 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 Maru Batting, then the stock price of the Maru Batting 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 Maru Batting 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 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.

Understanding of risks involved in the project.

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

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 Maru Batting Center: Customer Lifetime Value

References & Further Readings

Julie Hennessy, Evan Meagher (2018), "Maru Batting Center: Customer Lifetime Value Harvard Business Review Case Study. Published by HBR Publications.


Cyclone Power Techno SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


FCM SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


Ragnar Metals SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Eng Kah Corp SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Personal & Household Prods.


Eastern & Oriental SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Fox Marble SWOT Analysis / TOWS Matrix

Capital Goods , Construction - Raw Materials


Jack Sewing Machine SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods