×




Rent-Way, Inc. (B), Spanish Version 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 Rent-Way, Inc. (B), Spanish Version case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Rent-Way, Inc. (B), Spanish Version case study is a Harvard Business School (HBR) case study written by David F. Hawkins. The Rent-Way, Inc. (B), Spanish Version (referred as “Rentavision Writes” from here on) case study provides evaluation & decision scenario in field of Finance & Accounting. It also touches upon business topics such as - Value proposition, Financial management, Operations management.

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 Rent-Way, Inc. (B), Spanish Version Case Study


The company acquires RentaVision, Inc. and writes inventory down as part of acquisition accounting.


Case Authors : David F. Hawkins

Topic : Finance & Accounting

Related Areas : Financial management, Operations management




Calculating Net Present Value (NPV) at 6% for Rent-Way, Inc. (B), Spanish Version Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10027444) -10027444 - -
Year 1 3443916 -6583528 3443916 0.9434 3248977
Year 2 3958437 -2625091 7402353 0.89 3522995
Year 3 3971087 1345996 11373440 0.8396 3334201
Year 4 3247089 4593085 14620529 0.7921 2571999
TOTAL 14620529 12678172




The Net Present Value at 6% discount rate is 2650728

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. Payback Period
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 Rentavision Writes 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. Rentavision Writes 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 Rent-Way, Inc. (B), Spanish Version

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 Finance & Accounting 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 Rentavision Writes 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 Rentavision Writes 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 (10027444) -10027444 - -
Year 1 3443916 -6583528 3443916 0.8696 2994710
Year 2 3958437 -2625091 7402353 0.7561 2993147
Year 3 3971087 1345996 11373440 0.6575 2611054
Year 4 3247089 4593085 14620529 0.5718 1856534
TOTAL 10455444


The Net NPV after 4 years is 428000

(10455444 - 10027444 )








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 (10027444) -10027444 - -
Year 1 3443916 -6583528 3443916 0.8333 2869930
Year 2 3958437 -2625091 7402353 0.6944 2748915
Year 3 3971087 1345996 11373440 0.5787 2298083
Year 4 3247089 4593085 14620529 0.4823 1565919
TOTAL 9482846


The Net NPV after 4 years is -544598

At 20% discount rate the NPV is negative (9482846 - 10027444 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Rentavision Writes 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 Rentavision Writes has a NPV value higher than Zero then finance managers at Rentavision Writes 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 Rentavision Writes, then the stock price of the Rentavision Writes 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 Rentavision Writes 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 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.

What are the key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

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 Rent-Way, Inc. (B), Spanish Version

References & Further Readings

David F. Hawkins (2018), "Rent-Way, Inc. (B), Spanish Version Harvard Business Review Case Study. Published by HBR Publications.


Bidvest Group Ltd, The SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Shanghai Kelai Mech SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Able Engineering SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Seshasayee Paper Boards SWOT Analysis / TOWS Matrix

Basic Materials , Paper & Paper Products


Sutlej Textiles SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


Human SWOT Analysis / TOWS Matrix

Services , Business Services


HCI Group Inc SWOT Analysis / TOWS Matrix

Financial , Insurance (Prop. & Casualty)


STRATA Skin Sciences SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


New Age Beverages SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Beverages (Alcoholic)


Green Cross Lab SWOT Analysis / TOWS Matrix

Healthcare , Healthcare Facilities