×




Steve Jackson Faces Resistance to Change 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 Steve Jackson Faces Resistance to Change case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Steve Jackson Faces Resistance to Change case study is a Harvard Business School (HBR) case study written by Andrew C. Inkpen, Christine Pearson. The Steve Jackson Faces Resistance to Change (referred as “Bso Jackson” 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 Steve Jackson Faces Resistance to Change Case Study


Steve Jackson, a project professional at Western Construction (an international construction conglomerate), is attempting to introduce BSO, a new software package. Engineers at Western who would be using BSO seem to support the change, and BSO has already been adopted successfully by Western's competitor. However, Mike Barnett, a long-term Western employee of undisclosed hierarchical status and strong personal ties to the top, is leveraging every opportunity to kill the BSO project. Knowing that he must find a way to win Barnett over, Jackson attempts a variety of approaches to overcoming resistance to change, including turning to his own boss for assistance.


Case Authors : Andrew C. Inkpen, Christine Pearson

Topic : Strategy & Execution

Related Areas :




Calculating Net Present Value (NPV) at 6% for Steve Jackson Faces Resistance to Change Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10015099) -10015099 - -
Year 1 3459233 -6555866 3459233 0.9434 3263427
Year 2 3956808 -2599058 7416041 0.89 3521545
Year 3 3939369 1340311 11355410 0.8396 3307570
Year 4 3246091 4586402 14601501 0.7921 2571208
TOTAL 14601501 12663751




The Net Present Value at 6% discount rate is 2648652

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. Net Present Value
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 Bso Jackson 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. Bso Jackson 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 Steve Jackson Faces Resistance to Change

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 Bso Jackson 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 Bso Jackson 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 (10015099) -10015099 - -
Year 1 3459233 -6555866 3459233 0.8696 3008029
Year 2 3956808 -2599058 7416041 0.7561 2991915
Year 3 3939369 1340311 11355410 0.6575 2590199
Year 4 3246091 4586402 14601501 0.5718 1855963
TOTAL 10446106


The Net NPV after 4 years is 431007

(10446106 - 10015099 )








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 (10015099) -10015099 - -
Year 1 3459233 -6555866 3459233 0.8333 2882694
Year 2 3956808 -2599058 7416041 0.6944 2747783
Year 3 3939369 1340311 11355410 0.5787 2279727
Year 4 3246091 4586402 14601501 0.4823 1565437
TOTAL 9475642


The Net NPV after 4 years is -539457

At 20% discount rate the NPV is negative (9475642 - 10015099 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Bso Jackson 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 Bso Jackson has a NPV value higher than Zero then finance managers at Bso Jackson 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 Bso Jackson, then the stock price of the Bso Jackson 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 Bso Jackson 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.






Negotiation Strategy of Steve Jackson Faces Resistance to Change

References & Further Readings

Andrew C. Inkpen, Christine Pearson (2018), "Steve Jackson Faces Resistance to Change Harvard Business Review Case Study. Published by HBR Publications.


Monarques Gold SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Deutsche Post SWOT Analysis / TOWS Matrix

Services , Business Services


Chengzhi A SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


BLX SA SWOT Analysis / TOWS Matrix

Financial , Regional Banks


Junefield Department Store SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Artesian SWOT Analysis / TOWS Matrix

Utilities , Water Utilities


Andritz AG SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Deren Electronic A SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


FaithNetwork SWOT Analysis / TOWS Matrix

Services , Real Estate Operations