×




United Daily News Group (B): UDN.com - What Happened? 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 United Daily News Group (B): UDN.com - What Happened? case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. United Daily News Group (B): UDN.com - What Happened? case study is a Harvard Business School (HBR) case study written by Rueylin Hsiao, Jean-Louis Schaan. The United Daily News Group (B): UDN.com - What Happened? (referred as “News Daily” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, .

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 United Daily News Group (B): UDN.com - What Happened? Case Study


The United Daily News Group, a leader in Taiwan's media, faces the imminent death of the country's newspaper industry. The founder's grandson took over as the company's chair just four years earlier, during a time when an increasing number of readers were turning to the Internet for their news. Looking ahead, he needs to sustain the company's future development while recognizing that the business of running traditional newspapers may no longer be profitable. He needs to assess the company's strengths, integrate the group's resources, improve news content, introduce digital media and, in doing so, create a new business model. He wonders how to best initiate the integration of resources and which media innovations he should introduce.


Case Authors : Rueylin Hsiao, Jean-Louis Schaan

Topic : Strategy & Execution

Related Areas :




Calculating Net Present Value (NPV) at 6% for United Daily News Group (B): UDN.com - What Happened? Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10014787) -10014787 - -
Year 1 3471302 -6543485 3471302 0.9434 3274813
Year 2 3954829 -2588656 7426131 0.89 3519784
Year 3 3939948 1351292 11366079 0.8396 3308056
Year 4 3241302 4592594 14607381 0.7921 2567415
TOTAL 14607381 12670068




The Net Present Value at 6% discount rate is 2655281

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. Payback Period
2. Profitability Index
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. Timing of the expected cash flows – stockholders of News Daily 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. News Daily 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 United Daily News Group (B): UDN.com - What Happened?

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 News Daily 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 News Daily 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 (10014787) -10014787 - -
Year 1 3471302 -6543485 3471302 0.8696 3018523
Year 2 3954829 -2588656 7426131 0.7561 2990419
Year 3 3939948 1351292 11366079 0.6575 2590580
Year 4 3241302 4592594 14607381 0.5718 1853225
TOTAL 10452747


The Net NPV after 4 years is 437960

(10452747 - 10014787 )








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 (10014787) -10014787 - -
Year 1 3471302 -6543485 3471302 0.8333 2892752
Year 2 3954829 -2588656 7426131 0.6944 2746409
Year 3 3939948 1351292 11366079 0.5787 2280063
Year 4 3241302 4592594 14607381 0.4823 1563128
TOTAL 9482351


The Net NPV after 4 years is -532436

At 20% discount rate the NPV is negative (9482351 - 10014787 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of News Daily 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 News Daily has a NPV value higher than Zero then finance managers at News Daily 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 News Daily, then the stock price of the News Daily 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 News Daily 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 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.

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 United Daily News Group (B): UDN.com - What Happened?

References & Further Readings

Rueylin Hsiao, Jean-Louis Schaan (2018), "United Daily News Group (B): UDN.com - What Happened? Harvard Business Review Case Study. Published by HBR Publications.


Lifeloc Tech SWOT Analysis / TOWS Matrix

Technology , Scientific & Technical Instr.


Acoustech SWOT Analysis / TOWS Matrix

Consumer Cyclical , Audio & Video Equipment


Future Data SWOT Analysis / TOWS Matrix

Technology , Computer Services


Eco Depot Inc SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Imuraya Group SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Korea Cast Pip SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


Future Land Development SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Umicore SWOT Analysis / TOWS Matrix

Basic Materials , Metal Mining


HNA Tech SWOT Analysis / TOWS Matrix

Technology , Computer Hardware


Conduent SWOT Analysis / TOWS Matrix

Technology , Computer Services