Moshe Kahlon: Telecommunications Reform and Competition in Israel's Cellular Market (B) 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 Moshe Kahlon: Telecommunications Reform and Competition in Israel's Cellular Market (B) case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Moshe Kahlon: Telecommunications Reform and Competition in Israel's Cellular Market (B) case study is a Harvard Business School (HBR) case study written by Joshua D. Margolis, Amram Migdal, Kerry Herman. The Moshe Kahlon: Telecommunications Reform and Competition in Israel's Cellular Market (B) (referred as “Kahlon Moshe” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, Communication, Competition, Economics, Ethics, Operations management, Regulation.

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 Moshe Kahlon: Telecommunications Reform and Competition in Israel's Cellular Market (B) Case Study

The case complements "Moshe Kahlon: Telecommunications Reform and Competition in Israel's Cellular Market (A)," HBS case number 417-017, which addresses reforms to regulations in Israel's telecommunications industry initiated and implemented under the leadership of Minister of Communications Moshe Kahlon in 2009-2010. The case highlights the challenges faced by a politician attempting to institute regulatory and legislative reforms in the face of uncertainty and resistance from an incumbent oligopoly. When Kahlon entered office, three cellular companies, Pelephone, Cellcom, and Partner (the Big Three), dominated the market. Against Big Three opposition, Kahlon must decide whether to continue pushing changes to introduce new competitors in the industry, remove contract termination fees, and reduce the payment of inter-connection fees between cellular providers, which advantaged incumbent companies and drove up consumer prices. Kahlon applied a distinct political style that won him support from career civil servants within the ministry of communications and ministry of finance, from the press, and from the public. This (B) case describes the successful implementation of the reforms, which led to the entry of new competitors into the industry, a sharp decline in consumer prices, and layoffs and declining performance at the Big Three.

Case Authors : Joshua D. Margolis, Amram Migdal, Kerry Herman

Topic : Strategy & Execution

Related Areas : Communication, Competition, Economics, Ethics, Operations management, Regulation

---

Calculating Net Present Value (NPV) at 6% for Moshe Kahlon: Telecommunications Reform and Competition in Israel's Cellular Market (B) Case Study

Years	Cash Flow	Net Cash Flow	Cumulative     Cash Flow	Discount Rate @ 6 %	Discounted Cash Flows
Year 0	(10022497)	-10022497	-	-
Year 1	3447999	-6574498	3447999	0.9434	3252829
Year 2	3981190	-2593308	7429189	0.89	3543245
Year 3	3936888	1343580	11366077	0.8396	3305487
Year 4	3243765	4587345	14609842	0.7921	2569366
TOTAL			14609842		12670927

The Net Present Value at 6% discount rate is 2648430

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. Profitability Index
4. Payback Period

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. Kahlon Moshe 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 Kahlon Moshe 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 Moshe Kahlon: Telecommunications Reform and Competition in Israel's Cellular Market (B)

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 Kahlon Moshe 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 Kahlon Moshe 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	(10022497)	-10022497	-	-
Year 1	3447999	-6574498	3447999	0.8696	2998260
Year 2	3981190	-2593308	7429189	0.7561	3010352
Year 3	3936888	1343580	11366077	0.6575	2588568
Year 4	3243765	4587345	14609842	0.5718	1854633
TOTAL					10451813

The Net NPV after 4 years is 429316

(10451813 - 10022497 )

---

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	(10022497)	-10022497	-	-
Year 1	3447999	-6574498	3447999	0.8333	2873333
Year 2	3981190	-2593308	7429189	0.6944	2764715
Year 3	3936888	1343580	11366077	0.5787	2278292
Year 4	3243765	4587345	14609842	0.4823	1564316
TOTAL					9480655

The Net NPV after 4 years is -541842

At 20% discount rate the NPV is negative (9480655 - 10022497 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Kahlon Moshe 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 Kahlon Moshe has a NPV value higher than Zero then finance managers at Kahlon Moshe 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 Kahlon Moshe, then the stock price of the Kahlon Moshe 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 Kahlon Moshe 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.

What are the key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

What will be a multi year spillover effect of various taxation regulations.

What can impact the cash flow of the project.

Understanding of risks involved in 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 Moshe Kahlon: Telecommunications Reform and Competition in Israel's Cellular Market (B)

References & Further Readings

Joshua D. Margolis, Amram Migdal, Kerry Herman (2018), "Moshe Kahlon: Telecommunications Reform and Competition in Israel's Cellular Market (B) Harvard Business Review Case Study. Published by HBR Publications.