×




CBS and Online Video 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 CBS and Online Video case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. CBS and Online Video case study is a Harvard Business School (HBR) case study written by Dennis Yao, Julia Rozovsky, Francisco Queiro. The CBS and Online Video (referred as “Cbs Video” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, Marketing.

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 CBS and Online Video Case Study


In late March 2007, CBS faces an important decision about its online video strategy. A just-announced joint online distribution venture between NBC Universal and News Corporation (Fox) is the impetus for this decision. Should CBS join forces with this new venture, come to terms with YouTube, the leading video-sharing site on the Internet, or maintain a nonexclusive strategy?


Case Authors : Dennis Yao, Julia Rozovsky, Francisco Queiro

Topic : Strategy & Execution

Related Areas : Marketing




Calculating Net Present Value (NPV) at 6% for CBS and Online Video Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10000529) -10000529 - -
Year 1 3462910 -6537619 3462910 0.9434 3266896
Year 2 3961836 -2575783 7424746 0.89 3526020
Year 3 3948590 1372807 11373336 0.8396 3315312
Year 4 3229439 4602246 14602775 0.7921 2558018
TOTAL 14602775 12666247




The Net Present Value at 6% discount rate is 2665718

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. Net Present Value
3. Payback Period
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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Cbs Video shareholders have preference for diversified projects investment rather than prospective high income from a single capital intensive project.
2. Timing of the expected cash flows – stockholders of Cbs Video have higher preference for cash returns over 4-5 years rather than 10-15 years given the nature of the volatility in the industry.






Formula and Steps to Calculate Net Present Value (NPV) of CBS and Online Video

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 Cbs Video 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 Cbs Video 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 (10000529) -10000529 - -
Year 1 3462910 -6537619 3462910 0.8696 3011226
Year 2 3961836 -2575783 7424746 0.7561 2995717
Year 3 3948590 1372807 11373336 0.6575 2596262
Year 4 3229439 4602246 14602775 0.5718 1846442
TOTAL 10449648


The Net NPV after 4 years is 449119

(10449648 - 10000529 )








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 (10000529) -10000529 - -
Year 1 3462910 -6537619 3462910 0.8333 2885758
Year 2 3961836 -2575783 7424746 0.6944 2751275
Year 3 3948590 1372807 11373336 0.5787 2285064
Year 4 3229439 4602246 14602775 0.4823 1557407
TOTAL 9479504


The Net NPV after 4 years is -521025

At 20% discount rate the NPV is negative (9479504 - 10000529 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Cbs Video 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 Cbs Video has a NPV value higher than Zero then finance managers at Cbs Video 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 Cbs Video, then the stock price of the Cbs Video 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 Cbs Video 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.

Understanding of risks involved in the project.

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.

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 CBS and Online Video

References & Further Readings

Dennis Yao, Julia Rozovsky, Francisco Queiro (2018), "CBS and Online Video Harvard Business Review Case Study. Published by HBR Publications.


Exa E&C SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


Bossini Intl SWOT Analysis / TOWS Matrix

Services , Retail (Apparel)


Mobecom SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Church&Dwight SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Personal & Household Prods.


Blackcow Food A SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Hf Foods SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Sylvania SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


ACKG SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services