×




ALEAP: A Leap of Faith for Women Entrepreneurs 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 ALEAP: A Leap of Faith for Women Entrepreneurs case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. ALEAP: A Leap of Faith for Women Entrepreneurs case study is a Harvard Business School (HBR) case study written by Ramesh Avadhanam, Jyothi Pidikiti. The ALEAP: A Leap of Faith for Women Entrepreneurs (referred as “Aleap Women” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, Gender.

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 ALEAP: A Leap of Faith for Women Entrepreneurs Case Study


Since its inception as an organization dedicated to promoting women's entrepreneurship through coordinated activities, the Association of Lady Entrepreneurs of Andhra Pradesh (ALEAP) has gone through different phases, acquiring distinct competencies and resources to offer an integrated approach to helping women entrepreneurs. In the two decades of its operations, ALEAP had established two industrial estates. There was scope to establish more industrial estates for women but ALEAP was contending with severe financial and manpower constraints that would make it difficult to pursue the manufacturing route to develop women entrepreneurs. ALEAP's president believed that it was time to scale up operations and explore new opportunities. However, several questions had to be addressed: What growth strategy should ALEAP adopt? Was it time to look for a new model? Should ALEAP look beyond manufacturing for its growth? Should ALEAP look for innovative approaches to set up incubation centres? Whose support should it seek?


Case Authors : Ramesh Avadhanam, Jyothi Pidikiti

Topic : Strategy & Execution

Related Areas : Gender




Calculating Net Present Value (NPV) at 6% for ALEAP: A Leap of Faith for Women Entrepreneurs Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10022571) -10022571 - -
Year 1 3467812 -6554759 3467812 0.9434 3271521
Year 2 3959377 -2595382 7427189 0.89 3523831
Year 3 3961525 1366143 11388714 0.8396 3326173
Year 4 3251320 4617463 14640034 0.7921 2575350
TOTAL 14640034 12696875




The Net Present Value at 6% discount rate is 2674304

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. Profitability Index
3. Payback Period
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 Aleap Women 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. Aleap Women 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 ALEAP: A Leap of Faith for Women Entrepreneurs

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 Aleap Women 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 Aleap Women 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 (10022571) -10022571 - -
Year 1 3467812 -6554759 3467812 0.8696 3015489
Year 2 3959377 -2595382 7427189 0.7561 2993858
Year 3 3961525 1366143 11388714 0.6575 2604767
Year 4 3251320 4617463 14640034 0.5718 1858953
TOTAL 10473066


The Net NPV after 4 years is 450495

(10473066 - 10022571 )








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 (10022571) -10022571 - -
Year 1 3467812 -6554759 3467812 0.8333 2889843
Year 2 3959377 -2595382 7427189 0.6944 2749567
Year 3 3961525 1366143 11388714 0.5787 2292549
Year 4 3251320 4617463 14640034 0.4823 1567959
TOTAL 9499919


The Net NPV after 4 years is -522652

At 20% discount rate the NPV is negative (9499919 - 10022571 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Aleap Women 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 Aleap Women has a NPV value higher than Zero then finance managers at Aleap Women 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 Aleap Women, then the stock price of the Aleap Women 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 Aleap Women 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.

Understanding of risks involved in the project.

What can impact the cash flow of 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 ALEAP: A Leap of Faith for Women Entrepreneurs

References & Further Readings

Ramesh Avadhanam, Jyothi Pidikiti (2018), "ALEAP: A Leap of Faith for Women Entrepreneurs Harvard Business Review Case Study. Published by HBR Publications.


Cadence Design SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Namuga SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Binggrae SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Pendal SWOT Analysis / TOWS Matrix

Financial , Investment Services


Kyland Tech SWOT Analysis / TOWS Matrix

Technology , Communications Equipment


Tama Home SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Murray International SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Alnylam SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Gerresheimer AG SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies