A PHP Error was encountered

Severity: Warning

Message: fopen(/var/lib/php/sessions/ci_sessiondmudh32p1hgbj4hk32c8t2mcv4ejvkbp): failed to open stream: No space left on device

Filename: drivers/Session_files_driver.php

Line Number: 174

Backtrace:

File: /var/www/oakspringuniversity.com/public_html/application/controllers/Frontpage.php
Line: 9
Function: __construct

File: /var/www/oakspringuniversity.com/public_html/index.php
Line: 315
Function: require_once

A PHP Error was encountered

Severity: Warning

Message: session_start(): Failed to read session data: user (path: /var/lib/php/sessions)

Filename: Session/Session.php

Line Number: 143

Backtrace:

File: /var/www/oakspringuniversity.com/public_html/application/controllers/Frontpage.php
Line: 9
Function: __construct

File: /var/www/oakspringuniversity.com/public_html/index.php
Line: 315
Function: require_once

NPV: Cate & Levi: Evaluating Options for Growth Net Present Value Case Analysis
×




Cate & Levi: Evaluating Options for Growth 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 Cate & Levi: Evaluating Options for Growth case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Cate & Levi: Evaluating Options for Growth case study is a Harvard Business School (HBR) case study written by Brian Anderson. The Cate & Levi: Evaluating Options for Growth (referred as “Cate Levi” 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.

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 Cate & Levi: Evaluating Options for Growth Case Study


Cate & Levi is a specialty gift manufacturer - primarily of children's toys and clothing - based in Toronto, Canada. The founder of Cate & Levi is pondering growth options for his firm, recognizing that the business model so successfully employed to earn the company its first $1 million in revenues is not likely to sustain the company's momentum. Just three years old, the company has grown dramatically in no small part due to its unique business model and design. Looking ahead, however, the founder is concerned that the business is not sustainable - the predominant raw materials used for the products are reclaimed wool sweaters, and each product is cut and sewn by hand both in-house and through contract labour across Canada. The case presents a series of growth alternatives for students to analyze and consider, contrasted against the constraints found in an adolescent business: constrained capital and human resources, limited brand recognition, and an underdeveloped supply chain.


Case Authors : Brian Anderson

Topic : Strategy & Execution

Related Areas : Growth strategy




Calculating Net Present Value (NPV) at 6% for Cate & Levi: Evaluating Options for Growth Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10005438) -10005438 - -
Year 1 3460060 -6545378 3460060 0.9434 3264208
Year 2 3961665 -2583713 7421725 0.89 3525868
Year 3 3962381 1378668 11384106 0.8396 3326891
Year 4 3238379 4617047 14622485 0.7921 2565099
TOTAL 14622485 12682066


The Net Present Value at 6% discount rate is 2676628

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. Cate Levi 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 Cate Levi 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 Cate & Levi: Evaluating Options for Growth

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 Cate Levi 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 Cate Levi 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 (10005438) -10005438 - -
Year 1 3460060 -6545378 3460060 0.8696 3008748
Year 2 3961665 -2583713 7421725 0.7561 2995588
Year 3 3962381 1378668 11384106 0.6575 2605330
Year 4 3238379 4617047 14622485 0.5718 1851554
TOTAL 10461219


The Net NPV after 4 years is 455781

(10461219 - 10005438 )






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 (10005438) -10005438 - -
Year 1 3460060 -6545378 3460060 0.8333 2883383
Year 2 3961665 -2583713 7421725 0.6944 2751156
Year 3 3962381 1378668 11384106 0.5787 2293045
Year 4 3238379 4617047 14622485 0.4823 1561718
TOTAL 9489302


The Net NPV after 4 years is -516136

At 20% discount rate the NPV is negative (9489302 - 10005438 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Cate Levi 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 Cate Levi has a NPV value higher than Zero then finance managers at Cate Levi 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 Cate Levi, then the stock price of the Cate Levi 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 Cate Levi 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 will be a multi year spillover effect of various taxation regulations.

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.

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.




References & Further Readings

Brian Anderson (2018), "Cate & Levi: Evaluating Options for Growth Harvard Business Review Case Study. Published by HBR Publications.