×




Grove Scholars Program: Putting Rungs Back on the Ladder 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 Grove Scholars Program: Putting Rungs Back on the Ladder case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Grove Scholars Program: Putting Rungs Back on the Ladder case study is a Harvard Business School (HBR) case study written by Robert A. Burgelman, Philip Meza. The Grove Scholars Program: Putting Rungs Back on the Ladder (referred as “Grove Vocational” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, Social enterprise, Strategy.

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 Grove Scholars Program: Putting Rungs Back on the Ladder Case Study


Examines the attempt of the Grove Foundation's Grove Scholars Program to promote access to vocational education and training as well as increase the esteem accorded to this education and career pathway. Initiated by former Intel chairman Andy Grove and his wife Eva Grove, the program aims to have a disproportionate impact in selected communities by providing high-profile scholarships to high school juniors, seniors, and community college students to pay for their vocational education and training at community colleges and other institutions. Key foundation personnel, including the Groves, consider how well they have been performing toward their mission.


Case Authors : Robert A. Burgelman, Philip Meza

Topic : Strategy & Execution

Related Areas : Social enterprise, Strategy




Calculating Net Present Value (NPV) at 6% for Grove Scholars Program: Putting Rungs Back on the Ladder Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10023419) -10023419 - -
Year 1 3444732 -6578687 3444732 0.9434 3249747
Year 2 3966144 -2612543 7410876 0.89 3529854
Year 3 3965362 1352819 11376238 0.8396 3329394
Year 4 3239254 4592073 14615492 0.7921 2565793
TOTAL 14615492 12674788


The Net Present Value at 6% discount rate is 2651369

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 Grove Vocational 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. Grove Vocational 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 Grove Scholars Program: Putting Rungs Back on the Ladder

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 Strategy & Execution 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 Grove Vocational 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 Grove Vocational 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 (10023419) -10023419 - -
Year 1 3444732 -6578687 3444732 0.8696 2995419
Year 2 3966144 -2612543 7410876 0.7561 2998975
Year 3 3965362 1352819 11376238 0.6575 2607290
Year 4 3239254 4592073 14615492 0.5718 1852054
TOTAL 10453738


The Net NPV after 4 years is 430319

(10453738 - 10023419 )






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 (10023419) -10023419 - -
Year 1 3444732 -6578687 3444732 0.8333 2870610
Year 2 3966144 -2612543 7410876 0.6944 2754267
Year 3 3965362 1352819 11376238 0.5787 2294770
Year 4 3239254 4592073 14615492 0.4823 1562140
TOTAL 9481787


The Net NPV after 4 years is -541632

At 20% discount rate the NPV is negative (9481787 - 10023419 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Grove Vocational 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 Grove Vocational has a NPV value higher than Zero then finance managers at Grove Vocational 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 Grove Vocational, then the stock price of the Grove Vocational 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 Grove Vocational 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 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.

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.




References & Further Readings

Robert A. Burgelman, Philip Meza (2018), "Grove Scholars Program: Putting Rungs Back on the Ladder Harvard Business Review Case Study. Published by HBR Publications.