×




MessageTech, Inc. 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 MessageTech, Inc. case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. MessageTech, Inc. case study is a Harvard Business School (HBR) case study written by Charlene Nicholls-Nixon, Ellen Jarmain. The MessageTech, Inc. (referred as “Messagetech Customize” 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, 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 MessageTech, Inc. Case Study


MessageTech, Inc. provides digital media technology and solutions that help clients customize advertising to their specific needs. The company's proprietary technology has the potential to revolutionize the way large, geographically dispersed retailers approach advertising and promotion by allowing clients the flexibility to customize advertising content, in real time, to suit the conditions of each individual site. Results of beta testing indicate that clients' sales increase significantly after installation of the messageTech system. Yet, the company has been unable to close on any major sales of the system. The newly appointed CEO has a mandate to commercialize the new technology. He must develop a strategy that balances the company's needs for short-term performance against the actions that will ensure a viable competitive position over the long-term.


Case Authors : Charlene Nicholls-Nixon, Ellen Jarmain

Topic : Strategy & Execution

Related Areas : Marketing, Strategy, Technology




Calculating Net Present Value (NPV) at 6% for MessageTech, Inc. Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10011658) -10011658 - -
Year 1 3450459 -6561199 3450459 0.9434 3255150
Year 2 3967805 -2593394 7418264 0.89 3531332
Year 3 3975623 1382229 11393887 0.8396 3338010
Year 4 3230980 4613209 14624867 0.7921 2559239
TOTAL 14624867 12683731




The Net Present Value at 6% discount rate is 2672073

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. Payback Period
3. Profitability Index
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 Messagetech Customize 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. Messagetech Customize 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 MessageTech, Inc.

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 Messagetech Customize 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 Messagetech Customize 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 (10011658) -10011658 - -
Year 1 3450459 -6561199 3450459 0.8696 3000399
Year 2 3967805 -2593394 7418264 0.7561 3000231
Year 3 3975623 1382229 11393887 0.6575 2614037
Year 4 3230980 4613209 14624867 0.5718 1847323
TOTAL 10461990


The Net NPV after 4 years is 450332

(10461990 - 10011658 )








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 (10011658) -10011658 - -
Year 1 3450459 -6561199 3450459 0.8333 2875383
Year 2 3967805 -2593394 7418264 0.6944 2755420
Year 3 3975623 1382229 11393887 0.5787 2300708
Year 4 3230980 4613209 14624867 0.4823 1558150
TOTAL 9489660


The Net NPV after 4 years is -521998

At 20% discount rate the NPV is negative (9489660 - 10011658 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Messagetech Customize 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 Messagetech Customize has a NPV value higher than Zero then finance managers at Messagetech Customize 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 Messagetech Customize, then the stock price of the Messagetech Customize 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 Messagetech Customize 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 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 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.

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 MessageTech, Inc.

References & Further Readings

Charlene Nicholls-Nixon, Ellen Jarmain (2018), "MessageTech, Inc. Harvard Business Review Case Study. Published by HBR Publications.


Aero Engine Ctrl A SWOT Analysis / TOWS Matrix

Capital Goods , Aerospace & Defense


Wanma Cable A SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Fibocom Wireless SWOT Analysis / TOWS Matrix

Technology , Communications Equipment


Essential Innovation SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Frencken Group Ltd SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Bri-Chem Corp. SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Sambo Corrugated Board SWOT Analysis / TOWS Matrix

Basic Materials , Containers & Packaging


Lumina SWOT Analysis / TOWS Matrix

Services , Security Systems & Services


ES Industry SWOT Analysis / TOWS Matrix

Consumer Cyclical , Appliance & Tool


Royce Value Closed Fund SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Yantai China Pet Foods SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing