×




$19B 4 txt app WhatsApp...omg! 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 $19B 4 txt app WhatsApp...omg! case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. $19B 4 txt app WhatsApp...omg! case study is a Harvard Business School (HBR) case study written by David J. Collis, Ashley Hartman. The $19B 4 txt app WhatsApp...omg! (referred as “Whatsapp Facebook” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, IT, Mergers & acquisitions.

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 $19B 4 txt app WhatsApp...omg! Case Study


In February 2014, Facebook announced the acquisition of WhatsApp for $19 billion. WhatsApp, founded in 2009, was a relatively young company that employed only 50 people and earned merely $10 million in revenue in 2013. It was one of many mobile messaging services that allowed users to contact each other without paying costly text message fees. However, its popularity and growth potential enticed Facebook, a company facing many challenges and looking for opportunities to expand its user base. Facebook, the social networking website that allowed users to share information with friends, believed WhatsApp was a logical next step that would help it achieve its mission of "making the world more open and connected." When Facebook announced the acquisition, it vowed to keep WhatsApp operating independently, letting the founders control the direction of the company and allowing WhatsApp to stay true to its mission. Yet, many debated the logic behind paying so much for such a small company with limited revenue streams. Was Facebook correct to purchase WhatsApp? Even at $22 billion? How could it create value if it did not integrate WhatsApp with Facebook?


Case Authors : David J. Collis, Ashley Hartman

Topic : Strategy & Execution

Related Areas : IT, Mergers & acquisitions




Calculating Net Present Value (NPV) at 6% for $19B 4 txt app WhatsApp...omg! Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10004248) -10004248 - -
Year 1 3452302 -6551946 3452302 0.9434 3256889
Year 2 3965716 -2586230 7418018 0.89 3529473
Year 3 3974595 1388365 11392613 0.8396 3337147
Year 4 3237108 4625473 14629721 0.7921 2564093
TOTAL 14629721 12687601




The Net Present Value at 6% discount rate is 2683353

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. Timing of the expected cash flows – stockholders of Whatsapp Facebook 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. Whatsapp Facebook 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 $19B 4 txt app WhatsApp...omg!

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 Whatsapp Facebook 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 Whatsapp Facebook 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 (10004248) -10004248 - -
Year 1 3452302 -6551946 3452302 0.8696 3002002
Year 2 3965716 -2586230 7418018 0.7561 2998651
Year 3 3974595 1388365 11392613 0.6575 2613361
Year 4 3237108 4625473 14629721 0.5718 1850827
TOTAL 10464841


The Net NPV after 4 years is 460593

(10464841 - 10004248 )








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 (10004248) -10004248 - -
Year 1 3452302 -6551946 3452302 0.8333 2876918
Year 2 3965716 -2586230 7418018 0.6944 2753969
Year 3 3974595 1388365 11392613 0.5787 2300113
Year 4 3237108 4625473 14629721 0.4823 1561105
TOTAL 9492106


The Net NPV after 4 years is -512142

At 20% discount rate the NPV is negative (9492106 - 10004248 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Whatsapp Facebook 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 Whatsapp Facebook has a NPV value higher than Zero then finance managers at Whatsapp Facebook 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 Whatsapp Facebook, then the stock price of the Whatsapp Facebook 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 Whatsapp Facebook 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 key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

What can impact the cash flow of the project.

Understanding of risks involved in 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.

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 $19B 4 txt app WhatsApp...omg!

References & Further Readings

David J. Collis, Ashley Hartman (2018), "$19B 4 txt app WhatsApp...omg! Harvard Business Review Case Study. Published by HBR Publications.


Mstns SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


CNX Midstream SWOT Analysis / TOWS Matrix

Utilities , Natural Gas Utilities


Zhong Tong Bus A SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Manufacturers


Top Systems-L SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Onkyo SWOT Analysis / TOWS Matrix

Consumer Cyclical , Audio & Video Equipment


Tata Motors SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Manufacturers


Sunvic Chemical Holdings Ltd SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Fujian Nebula Electronics SWOT Analysis / TOWS Matrix

Technology , Scientific & Technical Instr.


Ecolab SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Personal & Household Prods.


LAIX SWOT Analysis / TOWS Matrix

Technology , Software & Programming