×




PayPal Merchant Services 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 PayPal Merchant Services case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. PayPal Merchant Services case study is a Harvard Business School (HBR) case study written by Thomas R. Eisenmann, Lauren Barley. The PayPal Merchant Services (referred as “Paypal Merchants” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, Competition, Entrepreneurship, Growth strategy, Marketing, Networking, Pricing.

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 PayPal Merchant Services Case Study


In early 2006, PayPal management is deciding how to respond to Google's entry into online payments. PayPal, owned by eBay, has targeted online merchants outside eBay's auction community for its next wave of expansion. Google represents a potential threat to PayPal's "off eBay" strategy, as do incumbent credit card companies. PayPal management must determine whether to increase investment in its "off eBay" strategy; how to allocate investments between the two sides of its payment network (i.e., consumers and merchants) which consumer segments to target (e.g., existing PayPal account holders vs. new users); which types of merchants to recruit (e.g., large vs. small); and what changes to make to pricing terms and product features.


Case Authors : Thomas R. Eisenmann, Lauren Barley

Topic : Strategy & Execution

Related Areas : Competition, Entrepreneurship, Growth strategy, Marketing, Networking, Pricing




Calculating Net Present Value (NPV) at 6% for PayPal Merchant Services Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10015866) -10015866 - -
Year 1 3470542 -6545324 3470542 0.9434 3274096
Year 2 3970865 -2574459 7441407 0.89 3534056
Year 3 3949176 1374717 11390583 0.8396 3315804
Year 4 3241203 4615920 14631786 0.7921 2567336
TOTAL 14631786 12691293




The Net Present Value at 6% discount rate is 2675427

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. Net Present Value
2. Payback Period
3. Internal Rate of Return
4. Profitability Index

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. Paypal Merchants 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 Paypal Merchants 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 PayPal Merchant Services

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 Paypal Merchants 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 Paypal Merchants 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 (10015866) -10015866 - -
Year 1 3470542 -6545324 3470542 0.8696 3017863
Year 2 3970865 -2574459 7441407 0.7561 3002544
Year 3 3949176 1374717 11390583 0.6575 2596647
Year 4 3241203 4615920 14631786 0.5718 1853168
TOTAL 10470223


The Net NPV after 4 years is 454357

(10470223 - 10015866 )








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 (10015866) -10015866 - -
Year 1 3470542 -6545324 3470542 0.8333 2892118
Year 2 3970865 -2574459 7441407 0.6944 2757545
Year 3 3949176 1374717 11390583 0.5787 2285403
Year 4 3241203 4615920 14631786 0.4823 1563080
TOTAL 9498146


The Net NPV after 4 years is -517720

At 20% discount rate the NPV is negative (9498146 - 10015866 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Paypal Merchants 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 Paypal Merchants has a NPV value higher than Zero then finance managers at Paypal Merchants 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 Paypal Merchants, then the stock price of the Paypal Merchants 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 Paypal Merchants 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 can impact the cash flow of the project.

Understanding of risks involved in the project.

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.

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 PayPal Merchant Services

References & Further Readings

Thomas R. Eisenmann, Lauren Barley (2018), "PayPal Merchant Services Harvard Business Review Case Study. Published by HBR Publications.


Hyoki Kaiun Kaisha SWOT Analysis / TOWS Matrix

Transportation , Water Transportation


Phillips 66 SWOT Analysis / TOWS Matrix

Energy , Oil & Gas Operations


Mitsubishi Electric SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Goldplat SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Dolomite Corp SWOT Analysis / TOWS Matrix

Capital Goods , Construction - Raw Materials


Shenzhen SDG Info SWOT Analysis / TOWS Matrix

Technology , Communications Equipment


CYL Corp SWOT Analysis / TOWS Matrix

Basic Materials , Containers & Packaging