×




Colbun and the Future of Chile's Power 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 Colbun and the Future of Chile's Power case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Colbun and the Future of Chile's Power case study is a Harvard Business School (HBR) case study written by Forest Reinhardt, Shon R. Hiatt. The Colbun and the Future of Chile's Power (referred as “Colbun Chile's” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, .

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 Colbun and the Future of Chile's Power Case Study


This case is about Colbun, Chile's second largest electricity generator, which is facing significant uncertainty regarding the cost and availability of alternative energy sources. Problems with the contracted supply of natural gas and the volatility of oil prices, coupled with pressure from collective activists, force Colbun to revise its business strategy and its sourcing mix. The case also deals with the pros and cons of various energy sources in view of their perceived environmental impact. The company's CEO, Bernardo Larrain Matte, has to take all these different considerations into account when planning Colbun's future, especially in the light of new opportunities and challenges posed by global climate change. The case analyzes the operations of Colbun to illustrate the complexities associated with conducting business under the influence of global energy markets, political uncertainty, and environmental activism.


Case Authors : Forest Reinhardt, Shon R. Hiatt

Topic : Strategy & Execution

Related Areas :




Calculating Net Present Value (NPV) at 6% for Colbun and the Future of Chile's Power Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10006868) -10006868 - -
Year 1 3470381 -6536487 3470381 0.9434 3273944
Year 2 3959050 -2577437 7429431 0.89 3523540
Year 3 3952707 1375270 11382138 0.8396 3318769
Year 4 3235905 4611175 14618043 0.7921 2563140
TOTAL 14618043 12679394




The Net Present Value at 6% discount rate is 2672526

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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Colbun Chile's 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 Colbun Chile's 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 Colbun and the Future of Chile's Power

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 Colbun Chile's 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 Colbun Chile's 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 (10006868) -10006868 - -
Year 1 3470381 -6536487 3470381 0.8696 3017723
Year 2 3959050 -2577437 7429431 0.7561 2993611
Year 3 3952707 1375270 11382138 0.6575 2598969
Year 4 3235905 4611175 14618043 0.5718 1850139
TOTAL 10460441


The Net NPV after 4 years is 453573

(10460441 - 10006868 )








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 (10006868) -10006868 - -
Year 1 3470381 -6536487 3470381 0.8333 2891984
Year 2 3959050 -2577437 7429431 0.6944 2749340
Year 3 3952707 1375270 11382138 0.5787 2287446
Year 4 3235905 4611175 14618043 0.4823 1560525
TOTAL 9489296


The Net NPV after 4 years is -517572

At 20% discount rate the NPV is negative (9489296 - 10006868 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Colbun Chile's 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 Colbun Chile's has a NPV value higher than Zero then finance managers at Colbun Chile's 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 Colbun Chile's, then the stock price of the Colbun Chile's 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 Colbun Chile's 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.

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.

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

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 Colbun and the Future of Chile's Power

References & Further Readings

Forest Reinhardt, Shon R. Hiatt (2018), "Colbun and the Future of Chile's Power Harvard Business Review Case Study. Published by HBR Publications.


Genprex SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Bioalpha SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Gayatri Projects SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


HSBC SWOT Analysis / TOWS Matrix

Financial , Regional Banks


Coventry Group SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Coheris SWOT Analysis / TOWS Matrix

Technology , Software & Programming