GT Advanced Technologies 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 GT Advanced Technologies case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. GT Advanced Technologies case study is a Harvard Business School (HBR) case study written by Kathryn Harrigan. The GT Advanced Technologies (referred as “Gtat Sapphire” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, Crisis management, Manufacturing, Reorganization, 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 GT Advanced Technologies Case Study

In October 2013 GT Advanced Technology closed a deal to supply industrial-sapphire material to Apple; the material was to be used to improve the quality of iPhone screens. Prior to this deal, GTAT had been a leading supplier of equipment used to create industrial-sapphire, not a producer of the material itself. Apple helped to finance the scaling up of GTAT's industrial-sapphire manufacturing facilities by providing GTAT with a prepayment that was secured by an equipment lien; however, their agreement did not stipulate that Apple had an obligation to purchase any of GTAT's industrial-sapphire output. In September 2014 Apple announced that its production plans had changed and its new iPhone would not have a sapphire crystal screen. Soon thereafter, GTAT filed for bankruptcy. This case asks students to consider why GTAT took on the terms of such a risky deal, how their risk might have been mitigated, and what options were open to both GTAT and Apple in the aftermath of the deal.

Case Authors : Kathryn Harrigan

Topic : Strategy & Execution

Related Areas : Crisis management, Manufacturing, Reorganization, Strategy

---

Calculating Net Present Value (NPV) at 6% for GT Advanced Technologies Case Study

Years	Cash Flow	Net Cash Flow	Cumulative     Cash Flow	Discount Rate @ 6 %	Discounted Cash Flows
Year 0	(10012104)	-10012104	-	-
Year 1	3449381	-6562723	3449381	0.9434	3254133
Year 2	3958260	-2604463	7407641	0.89	3522837
Year 3	3944877	1340414	11352518	0.8396	3312195
Year 4	3248299	4588713	14600817	0.7921	2572957
TOTAL			14600817		12662122

The Net Present Value at 6% discount rate is 2650018

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. Profitability Index
3. Net Present Value
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. Gtat Sapphire 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 Gtat Sapphire 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 GT Advanced Technologies

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 Gtat Sapphire 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 Gtat Sapphire 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	(10012104)	-10012104	-	-
Year 1	3449381	-6562723	3449381	0.8696	2999462
Year 2	3958260	-2604463	7407641	0.7561	2993013
Year 3	3944877	1340414	11352518	0.6575	2593821
Year 4	3248299	4588713	14600817	0.5718	1857225
TOTAL					10443521

The Net NPV after 4 years is 431417

(10443521 - 10012104 )

---

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	(10012104)	-10012104	-	-
Year 1	3449381	-6562723	3449381	0.8333	2874484
Year 2	3958260	-2604463	7407641	0.6944	2748792
Year 3	3944877	1340414	11352518	0.5787	2282915
Year 4	3248299	4588713	14600817	0.4823	1566502
TOTAL					9472693

The Net NPV after 4 years is -539411

At 20% discount rate the NPV is negative (9472693 - 10012104 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Gtat Sapphire 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 Gtat Sapphire has a NPV value higher than Zero then finance managers at Gtat Sapphire 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 Gtat Sapphire, then the stock price of the Gtat Sapphire 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 Gtat Sapphire 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 –

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.

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.

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

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 GT Advanced Technologies

References & Further Readings

Kathryn Harrigan (2018), "GT Advanced Technologies Harvard Business Review Case Study. Published by HBR Publications.