×




Advanced Micro Devices: Competing in the Shadow of a Giant (A) 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 Advanced Micro Devices: Competing in the Shadow of a Giant (A) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Advanced Micro Devices: Competing in the Shadow of a Giant (A) case study is a Harvard Business School (HBR) case study written by Willy Shih, Andrew King. The Advanced Micro Devices: Competing in the Shadow of a Giant (A) (referred as “Micro 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, IT, Strategy.

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 Advanced Micro Devices: Competing in the Shadow of a Giant (A) Case Study


As the only significant competitor to Intel Corporation in PC microprocessors, Advanced Micro Devices faced daunting investment choices. Not only did it have to fund microprocessor design teams, it also had to fund silicon process R&D, and it faces huge capital expenditures associated with constructing its manufacturing facilities. The company was at a crossroads: it had to decide whether to partner with IBM, or align with other firms as it tried to keep up with Intel.


Case Authors : Willy Shih, Andrew King

Topic : Strategy & Execution

Related Areas : International business, IT, Strategy




Calculating Net Present Value (NPV) at 6% for Advanced Micro Devices: Competing in the Shadow of a Giant (A) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10003868) -10003868 - -
Year 1 3451083 -6552785 3451083 0.9434 3255739
Year 2 3974742 -2578043 7425825 0.89 3537506
Year 3 3960844 1382801 11386669 0.8396 3325601
Year 4 3241802 4624603 14628471 0.7921 2567811
TOTAL 14628471 12686657




The Net Present Value at 6% discount rate is 2682789

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. Net Present Value
2. Payback Period
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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Micro Intel 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 Micro 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.






Formula and Steps to Calculate Net Present Value (NPV) of Advanced Micro Devices: Competing in the Shadow of a Giant (A)

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 Micro 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 Micro 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 (10003868) -10003868 - -
Year 1 3451083 -6552785 3451083 0.8696 3000942
Year 2 3974742 -2578043 7425825 0.7561 3005476
Year 3 3960844 1382801 11386669 0.6575 2604319
Year 4 3241802 4624603 14628471 0.5718 1853511
TOTAL 10464248


The Net NPV after 4 years is 460380

(10464248 - 10003868 )








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 (10003868) -10003868 - -
Year 1 3451083 -6552785 3451083 0.8333 2875903
Year 2 3974742 -2578043 7425825 0.6944 2760238
Year 3 3960844 1382801 11386669 0.5787 2292155
Year 4 3241802 4624603 14628471 0.4823 1563369
TOTAL 9491664


The Net NPV after 4 years is -512204

At 20% discount rate the NPV is negative (9491664 - 10003868 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Micro 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 Micro Intel has a NPV value higher than Zero then finance managers at Micro 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 Micro Intel, then the stock price of the Micro 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 Micro 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 –

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 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.

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 Advanced Micro Devices: Competing in the Shadow of a Giant (A)

References & Further Readings

Willy Shih, Andrew King (2018), "Advanced Micro Devices: Competing in the Shadow of a Giant (A) Harvard Business Review Case Study. Published by HBR Publications.


Paramount Corp SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


eprint SWOT Analysis / TOWS Matrix

Services , Business Services


Mobile Appliance SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Gmo Research SWOT Analysis / TOWS Matrix

Services , Business Services


Hioki EE Corp SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Simmtech SWOT Analysis / TOWS Matrix

Technology , Semiconductors


Harbin VITI Electronics SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


KFM Kingdom SWOT Analysis / TOWS Matrix

Basic Materials , Containers & Packaging


Resapp Health SWOT Analysis / TOWS Matrix

Technology , Software & Programming


PEDEVCO SWOT Analysis / TOWS Matrix

Energy , Oil Well Services & Equipment