×




Caribbean Information and Credit Rating Services (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 Caribbean Information and Credit Rating Services (A) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Caribbean Information and Credit Rating Services (A) case study is a Harvard Business School (HBR) case study written by Venkataraman Sankaranarayanan, Sougata Ray. The Caribbean Information and Credit Rating Services (A) (referred as “Caribbean Rating” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, Joint ventures, Marketing.

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 Caribbean Information and Credit Rating Services (A) Case Study


The Caribbean Information and Credit Rating Services (CariCRIS) cases depict the strategic dynamics of setting up a first-of-its-kind international venture by an Indian credit rating agency in an emerging market. The cases trace the institutional and market development challenges in the evolution of this international joint venture (IJV) in a multi-country setting in the Caribbean and the strategic dilemmas faced by the expatriate chief executive officer (CEO) in setting up the new venture by leveraging home-country experience. Case (A) focuses on the unfolding events and the business environment that define the strategic context for the IJV's formation and up to a point in time when the management is poised to make critical market entry-related decisions. Venkataraman Sankaranarayanan and Sougata Ray are affiliated with Indian Institute of Management Calcutta.


Case Authors : Venkataraman Sankaranarayanan, Sougata Ray

Topic : Strategy & Execution

Related Areas : Joint ventures, Marketing




Calculating Net Present Value (NPV) at 6% for Caribbean Information and Credit Rating Services (A) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10028221) -10028221 - -
Year 1 3443530 -6584691 3443530 0.9434 3248613
Year 2 3963520 -2621171 7407050 0.89 3527519
Year 3 3941552 1320381 11348602 0.8396 3309403
Year 4 3222055 4542436 14570657 0.7921 2552169
TOTAL 14570657 12637704




The Net Present Value at 6% discount rate is 2609483

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. Profitability Index
3. Payback Period
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. Caribbean Rating 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 Caribbean Rating 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 Caribbean Information and Credit Rating Services (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 Caribbean Rating 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 Caribbean Rating 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 (10028221) -10028221 - -
Year 1 3443530 -6584691 3443530 0.8696 2994374
Year 2 3963520 -2621171 7407050 0.7561 2996991
Year 3 3941552 1320381 11348602 0.6575 2591634
Year 4 3222055 4542436 14570657 0.5718 1842220
TOTAL 10425219


The Net NPV after 4 years is 396998

(10425219 - 10028221 )








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 (10028221) -10028221 - -
Year 1 3443530 -6584691 3443530 0.8333 2869608
Year 2 3963520 -2621171 7407050 0.6944 2752444
Year 3 3941552 1320381 11348602 0.5787 2280991
Year 4 3222055 4542436 14570657 0.4823 1553846
TOTAL 9456889


The Net NPV after 4 years is -571332

At 20% discount rate the NPV is negative (9456889 - 10028221 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Caribbean Rating 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 Caribbean Rating has a NPV value higher than Zero then finance managers at Caribbean Rating 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 Caribbean Rating, then the stock price of the Caribbean Rating 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 Caribbean Rating 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 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.

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

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 Caribbean Information and Credit Rating Services (A)

References & Further Readings

Venkataraman Sankaranarayanan, Sougata Ray (2018), "Caribbean Information and Credit Rating Services (A) Harvard Business Review Case Study. Published by HBR Publications.


Nilkamal SWOT Analysis / TOWS Matrix

Basic Materials , Containers & Packaging


Acsion SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Ability SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


PRGX SWOT Analysis / TOWS Matrix

Services , Business Services


Grifols SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Grenke SWOT Analysis / TOWS Matrix

Services , Rental & Leasing


Raven Energy SWOT Analysis / TOWS Matrix

Energy , Oil & Gas Operations


Atom Participacoes SWOT Analysis / TOWS Matrix

Services , Communications Services