Nestle-Rowntree (A&B) 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 Nestle-Rowntree (A&B) case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Nestle-Rowntree (A&B) case study is a Harvard Business School (HBR) case study written by J. Peter Killing. The Nestle-Rowntree (A&B) (referred as “Rowntree Nestle” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, Negotiations, Organizational structure.

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 Nestle-Rowntree (A&B) Case Study

A condensed version of the Nestle-Rowntree (A) and (B) cases. Intended for use by instructors who wish to move directly to the acquisition negotiation. Ends at the same point in time as the existing (B) case. To reduce the length of the case, some data from the (A) case is eliminated.

Case Authors : J. Peter Killing

Topic : Strategy & Execution

Related Areas : Negotiations, Organizational structure

Calculating Net Present Value (NPV) at 6% for Nestle-Rowntree (A&B) Case Study

Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Cash Flows
Year 0 (10001075) -10001075 - -
Year 1 3469397 -6531678 3469397 0.9434 3273016
Year 2 3977345 -2554333 7446742 0.89 3539823
Year 3 3944448 1390115 11391190 0.8396 3311835
Year 4 3229173 4619288 14620363 0.7921 2557807
TOTAL 14620363 12682481

The Net Present Value at 6% discount rate is 2681406

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

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 Rowntree Nestle 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. Rowntree Nestle 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 Nestle-Rowntree (A&B)

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 Rowntree Nestle 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 Rowntree Nestle 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 %
Cash Flows
Year 0 (10001075) -10001075 - -
Year 1 3469397 -6531678 3469397 0.8696 3016867
Year 2 3977345 -2554333 7446742 0.7561 3007444
Year 3 3944448 1390115 11391190 0.6575 2593539
Year 4 3229173 4619288 14620363 0.5718 1846290
TOTAL 10464140

The Net NPV after 4 years is 463065

(10464140 - 10001075 )

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 %
Cash Flows
Year 0 (10001075) -10001075 - -
Year 1 3469397 -6531678 3469397 0.8333 2891164
Year 2 3977345 -2554333 7446742 0.6944 2762045
Year 3 3944448 1390115 11391190 0.5787 2282667
Year 4 3229173 4619288 14620363 0.4823 1557279
TOTAL 9493155

The Net NPV after 4 years is -507920

At 20% discount rate the NPV is negative (9493155 - 10001075 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Rowntree Nestle 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 Rowntree Nestle has a NPV value higher than Zero then finance managers at Rowntree Nestle 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 Rowntree Nestle, then the stock price of the Rowntree Nestle 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 Rowntree Nestle 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.

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.

Understanding of risks involved in 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 Nestle-Rowntree (A&B)

References & Further Readings

J. Peter Killing (2018), "Nestle-Rowntree (A&B) Harvard Business Review Case Study. Published by HBR Publications.

Moncey SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services

Avic Aircraft A SWOT Analysis / TOWS Matrix

Capital Goods , Aerospace & Defense

Japan Reliance Service SWOT Analysis / TOWS Matrix

Services , Security Systems & Services

DMS SWOT Analysis / TOWS Matrix

Technology , Semiconductors

Times Property SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services

Cytodyn Inc SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs