×




Product Proliferation and Preemption 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 Product Proliferation and Preemption case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Product Proliferation and Preemption case study is a Harvard Business School (HBR) case study written by Adam Brandenburger, Vijay Krishna. The Product Proliferation and Preemption (referred as “Proliferation Ftc'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, Competition, Competitive strategy, Marketing.

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 Product Proliferation and Preemption Case Study


Examines whether product proliferation can be used as a preemptive device--as alleged in the FTC's 1982 complaint against four manufacturers of ready-to-eat cereals.


Case Authors : Adam Brandenburger, Vijay Krishna

Topic : Strategy & Execution

Related Areas : Competition, Competitive strategy, Marketing




Calculating Net Present Value (NPV) at 6% for Product Proliferation and Preemption Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10005919) -10005919 - -
Year 1 3453666 -6552253 3453666 0.9434 3258175
Year 2 3980214 -2572039 7433880 0.89 3542376
Year 3 3972422 1400383 11406302 0.8396 3335322
Year 4 3240001 4640384 14646303 0.7921 2566384
TOTAL 14646303 12702258




The Net Present Value at 6% discount rate is 2696339

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. Proliferation Ftc'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 Proliferation Ftc'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 Product Proliferation and Preemption

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 Proliferation Ftc'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 Proliferation Ftc'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 (10005919) -10005919 - -
Year 1 3453666 -6552253 3453666 0.8696 3003188
Year 2 3980214 -2572039 7433880 0.7561 3009614
Year 3 3972422 1400383 11406302 0.6575 2611932
Year 4 3240001 4640384 14646303 0.5718 1852481
TOTAL 10477214


The Net NPV after 4 years is 471295

(10477214 - 10005919 )








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 (10005919) -10005919 - -
Year 1 3453666 -6552253 3453666 0.8333 2878055
Year 2 3980214 -2572039 7433880 0.6944 2764038
Year 3 3972422 1400383 11406302 0.5787 2298855
Year 4 3240001 4640384 14646303 0.4823 1562500
TOTAL 9503448


The Net NPV after 4 years is -502471

At 20% discount rate the NPV is negative (9503448 - 10005919 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Proliferation Ftc'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 Proliferation Ftc's has a NPV value higher than Zero then finance managers at Proliferation Ftc'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 Proliferation Ftc's, then the stock price of the Proliferation Ftc'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 Proliferation Ftc'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 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 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 will be a multi year spillover effect of various taxation regulations.

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 Product Proliferation and Preemption

References & Further Readings

Adam Brandenburger, Vijay Krishna (2018), "Product Proliferation and Preemption Harvard Business Review Case Study. Published by HBR Publications.


Buru Energy SWOT Analysis / TOWS Matrix

Energy , Oil & Gas Operations


Seikoh Giken SWOT Analysis / TOWS Matrix

Technology , Communications Equipment


AcelRx SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


JPMorgan Chinese SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Leyard Optoelectronic SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Ansys SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


3Dx Industries Inc SWOT Analysis / TOWS Matrix

Technology , Scientific & Technical Instr.


Plymouth Industrial SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Scottish Pacific SWOT Analysis / TOWS Matrix

Financial , Consumer Financial Services


Weichai Power A SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


Camden SWOT Analysis / TOWS Matrix

Financial , Regional Banks