×




Intel: Strategic Decisions in Locating a New Assembly and Test Plant (A), Chinese 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 Intel: Strategic Decisions in Locating a New Assembly and Test Plant (A), Chinese Version case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Intel: Strategic Decisions in Locating a New Assembly and Test Plant (A), Chinese Version case study is a Harvard Business School (HBR) case study written by Juan Alcacer, Kerry Herman. The Intel: Strategic Decisions in Locating a New Assembly and Test Plant (A), Chinese Version (referred as “Assembly Intel” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, International business, Marketing, Strategy, Technology.

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 Intel: Strategic Decisions in Locating a New Assembly and Test Plant (A), Chinese Version Case Study


In mid-2005, Intel is examining its options for where to locate its next assembly and test plant. On its short list of potential sites includes locations in China, India, Thailand, and Vietnam. Each country has its own unique benefits and risks related to infrastructure, governance, education, business culture, intellectual property protection, labor markets, experience working with Western firms, and tax breaks and other incentives. Intel's General Manager for Assembly and Test, Brian Krzanich, has to consider all of these factors as well as Intel's criteria for its new facility's location and make his recommendation to the company's board of directors. Which country and location should Intel choose?


Case Authors : Juan Alcacer, Kerry Herman

Topic : Strategy & Execution

Related Areas : International business, Marketing, Strategy, Technology




Calculating Net Present Value (NPV) at 6% for Intel: Strategic Decisions in Locating a New Assembly and Test Plant (A), Chinese Version Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10009397) -10009397 - -
Year 1 3452190 -6557207 3452190 0.9434 3256783
Year 2 3965350 -2591857 7417540 0.89 3529147
Year 3 3970679 1378822 11388219 0.8396 3333859
Year 4 3238507 4617329 14626726 0.7921 2565201
TOTAL 14626726 12684990




The Net Present Value at 6% discount rate is 2675593

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. Profitability Index
3. Net Present Value
4. Internal Rate of Return

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 Assembly Intel 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. Assembly Intel 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 Intel: Strategic Decisions in Locating a New Assembly and Test Plant (A), Chinese 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 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 Assembly Intel 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 Assembly Intel 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 (10009397) -10009397 - -
Year 1 3452190 -6557207 3452190 0.8696 3001904
Year 2 3965350 -2591857 7417540 0.7561 2998374
Year 3 3970679 1378822 11388219 0.6575 2610786
Year 4 3238507 4617329 14626726 0.5718 1851627
TOTAL 10462691


The Net NPV after 4 years is 453294

(10462691 - 10009397 )








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 (10009397) -10009397 - -
Year 1 3452190 -6557207 3452190 0.8333 2876825
Year 2 3965350 -2591857 7417540 0.6944 2753715
Year 3 3970679 1378822 11388219 0.5787 2297847
Year 4 3238507 4617329 14626726 0.4823 1561780
TOTAL 9490167


The Net NPV after 4 years is -519230

At 20% discount rate the NPV is negative (9490167 - 10009397 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Assembly Intel 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 Assembly Intel has a NPV value higher than Zero then finance managers at Assembly Intel 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 Assembly Intel, then the stock price of the Assembly Intel 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 Assembly Intel 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 can impact the cash flow of 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 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.

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 Intel: Strategic Decisions in Locating a New Assembly and Test Plant (A), Chinese Version

References & Further Readings

Juan Alcacer, Kerry Herman (2018), "Intel: Strategic Decisions in Locating a New Assembly and Test Plant (A), Chinese Version Harvard Business Review Case Study. Published by HBR Publications.


Seondo Electri SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Guerbet SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


EuroDry SWOT Analysis / TOWS Matrix

Transportation , Water Transportation


CWT Intl SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Post SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Yongda Group A SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Embelton Ltd SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


Terreis SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Concrete Engineering SWOT Analysis / TOWS Matrix

Capital Goods , Construction - Raw Materials


AviChina SWOT Analysis / TOWS Matrix

Capital Goods , Aerospace & Defense