×




General Instrument: The Making of Strategy 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 General Instrument: The Making of Strategy case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. General Instrument: The Making of Strategy case study is a Harvard Business School (HBR) case study written by Gabriel Szulanski, Yali Szulanski, Raver Jenifer. The General Instrument: The Making of Strategy (referred as “Kiawah Gi” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, .

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 General Instrument: The Making of Strategy Case Study


This case focuses on the topic of strategy making at GI. The case write-up includes information about GI, AT T, the cable telecommunications industry, Ed Breen, the strategy making process at GI, and the Kiawah Meeting that the management team held in 1998. The case also includes various exhibits for the user to analyze: an organizational chart of the management team attending the Kiawah Meeting, GI stock certificate, company financials, step 0 and step 1 of the strategy making process, agenda of the Kiawah Meeting and framework for the Kiawah Meeting.


Case Authors : Gabriel Szulanski, Yali Szulanski, Raver Jenifer

Topic : Strategy & Execution

Related Areas :




Calculating Net Present Value (NPV) at 6% for General Instrument: The Making of Strategy Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10009721) -10009721 - -
Year 1 3460784 -6548937 3460784 0.9434 3264891
Year 2 3960016 -2588921 7420800 0.89 3524400
Year 3 3973541 1384620 11394341 0.8396 3336262
Year 4 3234223 4618843 14628564 0.7921 2561808
TOTAL 14628564 12687360




The Net Present Value at 6% discount rate is 2677639

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. Net Present Value
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. Timing of the expected cash flows – stockholders of Kiawah Gi 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. Kiawah Gi 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 General Instrument: The Making of Strategy

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 Kiawah Gi 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 Kiawah Gi 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 (10009721) -10009721 - -
Year 1 3460784 -6548937 3460784 0.8696 3009377
Year 2 3960016 -2588921 7420800 0.7561 2994341
Year 3 3973541 1384620 11394341 0.6575 2612668
Year 4 3234223 4618843 14628564 0.5718 1849177
TOTAL 10465564


The Net NPV after 4 years is 455843

(10465564 - 10009721 )








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 (10009721) -10009721 - -
Year 1 3460784 -6548937 3460784 0.8333 2883987
Year 2 3960016 -2588921 7420800 0.6944 2750011
Year 3 3973541 1384620 11394341 0.5787 2299503
Year 4 3234223 4618843 14628564 0.4823 1559714
TOTAL 9493215


The Net NPV after 4 years is -516506

At 20% discount rate the NPV is negative (9493215 - 10009721 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Kiawah Gi 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 Kiawah Gi has a NPV value higher than Zero then finance managers at Kiawah Gi 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 Kiawah Gi, then the stock price of the Kiawah Gi 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 Kiawah Gi 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 –

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 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 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 General Instrument: The Making of Strategy

References & Further Readings

Gabriel Szulanski, Yali Szulanski, Raver Jenifer (2018), "General Instrument: The Making of Strategy Harvard Business Review Case Study. Published by HBR Publications.


Hangzhou Boiler A SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


CSE Global Ltd SWOT Analysis / TOWS Matrix

Technology , Computer Services


Northgate SWOT Analysis / TOWS Matrix

Services , Rental & Leasing


Mondelez SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Emilia Devel SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


AK Medical SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


Oriental Explorer SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Tokatsu SWOT Analysis / TOWS Matrix

Services , Retail (Specialty)