Bumper Acquisition (A2): Confidential Information for Medallion Capital, Inc. 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 Bumper Acquisition (A2): Confidential Information for Medallion Capital, Inc. case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Bumper Acquisition (A2): Confidential Information for Medallion Capital, Inc. case study is a Harvard Business School (HBR) case study written by James K. Sebenius, David T. Kotchen. The Bumper Acquisition (A2): Confidential Information for Medallion Capital, Inc. (referred as “Medallion Thermo” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, Mergers & acquisitions, Negotiations, Venture capital.

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 Bumper Acquisition (A2): Confidential Information for Medallion Capital, Inc. Case Study

Located in Mundelein, IL, Thermo-Impact, Inc. is a rapidly growing, private firm that manufactures automotive bumpers. In 1995, a number of large automotive supply companies and a private equity investment firm offer to buy Thermo-Impact. The cases in this series focus on the offer made by the private equity investment firm, New York-based Medallion Capital, and subsequent negotiations between a Medallion principal and Thermo-Impact's owners. This case provides background information on Thermo-Impact and Medallion, as well as a description of Thermo-Impact's emergence as an attractive acquisition target. Concludes with the terms of a buyout offer sent by Medallion to the owners of Thermo-Impact. The offer serves as a starting point for students to negotiate the possible transaction, with some students representing Thermo-Impact and others representing Medallion. Contains confidential information for Medallion counterparts. Teaching Purpose: Designed to provide students with a realistic experience in negotiating the sale of a rapidly growing, entrepreneurial firm. Allows students to negotiate the transaction in small groups outside of class. Can be taught over a span of two or three class periods. Allows students to formulate responses to unexpected developments that arise in the course of the Thermo-Impact/Medallion negotiation, as well as to convey a sense of the often lengthy and complex nature of negotiating buyouts.

Case Authors : James K. Sebenius, David T. Kotchen

Topic : Strategy & Execution

Related Areas : Mergers & acquisitions, Negotiations, Venture capital

---

Calculating Net Present Value (NPV) at 6% for Bumper Acquisition (A2): Confidential Information for Medallion Capital, Inc. Case Study

Years	Cash Flow	Net Cash Flow	Cumulative     Cash Flow	Discount Rate @ 6 %	Discounted Cash Flows
Year 0	(10010876)	-10010876	-	-
Year 1	3463537	-6547339	3463537	0.9434	3267488
Year 2	3969850	-2577489	7433387	0.89	3533152
Year 3	3939894	1362405	11373281	0.8396	3308011
Year 4	3241211	4603616	14614492	0.7921	2567343
TOTAL			14614492		12675994

The Net Present Value at 6% discount rate is 2665118

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. Internal Rate of Return
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 Medallion Thermo 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. Medallion Thermo 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 Bumper Acquisition (A2): Confidential Information for Medallion Capital, Inc.

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 Medallion Thermo 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 Medallion Thermo 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	(10010876)	-10010876	-	-
Year 1	3463537	-6547339	3463537	0.8696	3011771
Year 2	3969850	-2577489	7433387	0.7561	3001777
Year 3	3939894	1362405	11373281	0.6575	2590544
Year 4	3241211	4603616	14614492	0.5718	1853173
TOTAL					10457265

The Net NPV after 4 years is 446389

(10457265 - 10010876 )

---

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	(10010876)	-10010876	-	-
Year 1	3463537	-6547339	3463537	0.8333	2886281
Year 2	3969850	-2577489	7433387	0.6944	2756840
Year 3	3939894	1362405	11373281	0.5787	2280031
Year 4	3241211	4603616	14614492	0.4823	1563084
TOTAL					9486236

The Net NPV after 4 years is -524640

At 20% discount rate the NPV is negative (9486236 - 10010876 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Medallion Thermo 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 Medallion Thermo has a NPV value higher than Zero then finance managers at Medallion Thermo 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 Medallion Thermo, then the stock price of the Medallion Thermo 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 Medallion Thermo 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.

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

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 Bumper Acquisition (A2): Confidential Information for Medallion Capital, Inc.

References & Further Readings

James K. Sebenius, David T. Kotchen (2018), "Bumper Acquisition (A2): Confidential Information for Medallion Capital, Inc. Harvard Business Review Case Study. Published by HBR Publications.