×




Intrapreneurship at Alcatel-Lucent 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 Intrapreneurship at Alcatel-Lucent case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Intrapreneurship at Alcatel-Lucent case study is a Harvard Business School (HBR) case study written by Simon Parker, Chandra Sekhar Ramasastry. The Intrapreneurship at Alcatel-Lucent (referred as “Intrapreneurship Boot” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, Innovation, IT.

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 Intrapreneurship at Alcatel-Lucent Case Study


Since 2006, Alcatel-Lucent, an international telecommunications equipment manufacturer based in Paris, France, has been conducting boot camps for its employees to provide business training and help them monetize their innovative ideas with a view to creating value for the company. The program has led to 32 projects of which two have been commercialized, three transferred to business units within Alcatel-Lucent and one spun off. In 2012, however, the boot camps were discontinued due to a cost reduction program aimed at making the company cash-flow positive. Now, in June 2014, after a change in top management and a desire to regain the innovative edge against its competition has revived the idea, the company's director of Open Innovation & Intrapreneurship is facing three dilemmas: how to reconcile the big business intolerance for failure with failure-prone intrapreneurship, how to design a forward-looking component into intrapreneurship and how to change the design and architecture of the boot camp in its new edition.


Case Authors : Simon Parker, Chandra Sekhar Ramasastry

Topic : Strategy & Execution

Related Areas : Innovation, IT




Calculating Net Present Value (NPV) at 6% for Intrapreneurship at Alcatel-Lucent Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10022464) -10022464 - -
Year 1 3451779 -6570685 3451779 0.9434 3256395
Year 2 3955624 -2615061 7407403 0.89 3520491
Year 3 3972566 1357505 11379969 0.8396 3335443
Year 4 3244960 4602465 14624929 0.7921 2570312
TOTAL 14624929 12682642




The Net Present Value at 6% discount rate is 2660178

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 Intrapreneurship Boot 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. Intrapreneurship Boot 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 Intrapreneurship at Alcatel-Lucent

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 Intrapreneurship Boot 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 Intrapreneurship Boot 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 (10022464) -10022464 - -
Year 1 3451779 -6570685 3451779 0.8696 3001547
Year 2 3955624 -2615061 7407403 0.7561 2991020
Year 3 3972566 1357505 11379969 0.6575 2612027
Year 4 3244960 4602465 14624929 0.5718 1855316
TOTAL 10459910


The Net NPV after 4 years is 437446

(10459910 - 10022464 )








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 (10022464) -10022464 - -
Year 1 3451779 -6570685 3451779 0.8333 2876483
Year 2 3955624 -2615061 7407403 0.6944 2746961
Year 3 3972566 1357505 11379969 0.5787 2298939
Year 4 3244960 4602465 14624929 0.4823 1564892
TOTAL 9487274


The Net NPV after 4 years is -535190

At 20% discount rate the NPV is negative (9487274 - 10022464 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Intrapreneurship Boot 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 Intrapreneurship Boot has a NPV value higher than Zero then finance managers at Intrapreneurship Boot 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 Intrapreneurship Boot, then the stock price of the Intrapreneurship Boot 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 Intrapreneurship Boot 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.

Understanding of risks involved in 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 will be a multi year spillover effect of various taxation regulations.

What can impact the cash flow of 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 Intrapreneurship at Alcatel-Lucent

References & Further Readings

Simon Parker, Chandra Sekhar Ramasastry (2018), "Intrapreneurship at Alcatel-Lucent Harvard Business Review Case Study. Published by HBR Publications.


Kunshan Kinglai Hygienic Materials SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Armco Metals SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Gillers Arbuthnot Co Ltd SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


Ally Financial Inc SWOT Analysis / TOWS Matrix

Financial , Consumer Financial Services


Viji Finance SWOT Analysis / TOWS Matrix

Financial , Consumer Financial Services


HLH Group SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Crops


Omnicell SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Ion Geophysical SWOT Analysis / TOWS Matrix

Energy , Oil Well Services & Equipment