Introduction to Net Present Value (NPV) - What is Net Present Value (NPV) ? How it impacts financial decisions regarding project management?

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Shimano and the High-End Road Bike Industry case study is a Harvard Business School (HBR) case study written by Garth Saloner, Victoria Chang. The Shimano and the High-End Road Bike Industry (referred as “Bike Shimano” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, Growth strategy, Strategy execution.

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.

Professional cycling teams use road bikes made up of several parts or components: frames, forks, wheels and tires, saddles, seat posts, handlebars, and pedals. Pedals hold a cyclist's special shoes in place so they can "clip in" for greater control and power, and several companies make different models of pedals. Lance Armstrong, seven-time winner of the Tour de France, uses Shimano pedals. Shimano, founded and based in Sakai City, Japan, makes many of the key components of a bike. The fact that each of the different components to a high-end road bike are manufactured by different companies makes for a complicated bike industry supply chain. By 2006, Shimano had grown from a family-based business (founded by Shozoburo Shimano in 1920) that focused on freewheels, to a $1.6 billion global company (with net income of $186 million) that not only manufactured mid- to high-end bike components (and low-end components as well), but also made fishing tackle. Eighty percent of the company's sales were from high-end bike components and 20 % from mid-range bicycle components. Seventy-five percent of the company's earnings could be attributed to components. Shimano led the bike component industry, owning over 80 % of the high-end component market. But growth did not come overnight. Shimano's leaders reflected on the company and its growth trajectory. They were particularly proud of Shimano's market domination, largely attributable to the company's commitment to research and technology, as well as to the amount of value the company had been able to leverage from the industry's supply chain. As new technologies and new companies began to enter the market, and the longer term sales trend of a mature road bike industry remained relatively flat--despite the "Armstrong effect"--Shimano's leaders and their team wondered how to continue their growth in the mid- to high-end components market and achieve growth on an even greater global scale.

Years | Cash Flow | Net Cash Flow | Cumulative Cash Flow |
Discount Rate @ 6 % |
Discounted Cash Flows |
---|---|---|---|---|---|

Year 0 | (10021781) | -10021781 | - | - | |

Year 1 | 3447901 | -6573880 | 3447901 | 0.9434 | 3252737 |

Year 2 | 3973928 | -2599952 | 7421829 | 0.89 | 3536782 |

Year 3 | 3945025 | 1345073 | 11366854 | 0.8396 | 3312319 |

Year 4 | 3225933 | 4571006 | 14592787 | 0.7921 | 2555241 |

TOTAL | 14592787 | 12657079 |

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 -

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

There are four types of capital budgeting techniques that are widely used in the corporate world –

1. Profitability Index

2. Payback Period

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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Bike Shimano 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 Bike Shimano have higher preference for cash returns over 4-5 years rather than 10-15 years given the nature of the volatility in the industry.

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

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 Bike Shimano 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 Bike Shimano 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.

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 | (10021781) | -10021781 | - | - | |

Year 1 | 3447901 | -6573880 | 3447901 | 0.8696 | 2998175 |

Year 2 | 3973928 | -2599952 | 7421829 | 0.7561 | 3004860 |

Year 3 | 3945025 | 1345073 | 11366854 | 0.6575 | 2593918 |

Year 4 | 3225933 | 4571006 | 14592787 | 0.5718 | 1844438 |

TOTAL | 10441391 |

(10441391 - 10021781 )

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 | (10021781) | -10021781 | - | - | |

Year 1 | 3447901 | -6573880 | 3447901 | 0.8333 | 2873251 |

Year 2 | 3973928 | -2599952 | 7421829 | 0.6944 | 2759672 |

Year 3 | 3945025 | 1345073 | 11366854 | 0.5787 | 2283001 |

Year 4 | 3225933 | 4571006 | 14592787 | 0.4823 | 1555716 |

TOTAL | 9471640 |

At 20% discount rate the NPV is negative (9471640 - 10021781 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Bike Shimano to discount cash flow at lower discount rates such as 15%.

Simplest Approach – If the investment project of Bike Shimano has a NPV value higher than Zero then finance managers at Bike Shimano 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 Bike Shimano, then the stock price of the Bike Shimano 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.

Project selection is often a far more complex decision than just choosing it based on the NPV number. Finance managers at Bike Shimano 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 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.

Understanding of risks involved in 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.

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.

** Garth Saloner, Victoria Chang (2018)**, "Shimano and the High-End Road Bike Industry Harvard Business Review Case Study. Published by HBR Publications.

- Memo From Counsel: Antitrust Law and Customer Allocation Net Present Value (NPV) Case Study Solution & Analysis
- Stolt-Nielsen Transportation Group (Supplement) Net Present Value (NPV) Case Study Solution & Analysis
- Warehousing Strategy at Volkswagen Group Canada Inc. (VGCA) Net Present Value (NPV) Case Study Solution & Analysis
- Kuehne & Nagel in the Asia-Pacific Net Present Value (NPV)Case Study Solution & Analysis
- Implementing Electronic Road Pricing in Singapore Net Present Value (NPV) Case Study Solution & Analysis

- Package War: Fedex vs. UPS Net Present Value (NPV) Case Study Solution & Analysis
- Toward a Single European Sky Net Present Value (NPV) Case Study Solution & Analysis
- Vector (A): Labour Negotiations at Maxime Platform Net Present Value (NPV) Case Study Solution & Analysis
- Highly Confident Transportation: Dynamics of IT Application in Supply Chain Management Net Present Value (NPV) Case Study Solution & Analysis
- The Detroit River International Crossing Bridge Net Present Value (NPV) Case Study Solution & Analysis

Feel free to connect with us if you need business research.

You can download Excel Template of Case Study Solution & Analysis of Shimano and the High-End Road Bike Industry