×




Pioneer Corporation: The NEC Plasma Opportunity (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 Pioneer Corporation: The NEC Plasma Opportunity (A) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Pioneer Corporation: The NEC Plasma Opportunity (A) case study is a Harvard Business School (HBR) case study written by Derek Lehmberg. The Pioneer Corporation: The NEC Plasma Opportunity (A) (referred as “Plasma Pioneer” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, Mergers & acquisitions, Technology.

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 Pioneer Corporation: The NEC Plasma Opportunity (A) Case Study


In the A case set in 2004, Kaneo Itoh, president of consumer electronics firm, Pioneer Corporation, was considering acquiring the plasma display operations of another Japanese firm, NEC. Pioneer had decided some years ago that plasma display panel (PDP) technology was a strategic area for it to invest in. Recently, Pioneer had been selling increasing numbers of plasma TV sets using PDPs. While the company was building a new PDP production facility that would soon become operational if demand continued to increase, additional capacity would become necessary. Buying NEC's plasma operations would give Pioneer this capacity, the potential for realizing scale economies and some valuable intellectual property NEC had developed.


Case Authors : Derek Lehmberg

Topic : Strategy & Execution

Related Areas : Mergers & acquisitions, Technology




Calculating Net Present Value (NPV) at 6% for Pioneer Corporation: The NEC Plasma Opportunity (A) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10027905) -10027905 - -
Year 1 3467629 -6560276 3467629 0.9434 3271348
Year 2 3955576 -2604700 7423205 0.89 3520449
Year 3 3937042 1332342 11360247 0.8396 3305616
Year 4 3226971 4559313 14587218 0.7921 2556063
TOTAL 14587218 12653476




The Net Present Value at 6% discount rate is 2625571

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. Internal Rate of Return
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. Timing of the expected cash flows – stockholders of Plasma Pioneer 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. Plasma Pioneer 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 Pioneer Corporation: The NEC Plasma Opportunity (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 Plasma Pioneer 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 Plasma Pioneer 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 (10027905) -10027905 - -
Year 1 3467629 -6560276 3467629 0.8696 3015330
Year 2 3955576 -2604700 7423205 0.7561 2990984
Year 3 3937042 1332342 11360247 0.6575 2588669
Year 4 3226971 4559313 14587218 0.5718 1845031
TOTAL 10440013


The Net NPV after 4 years is 412108

(10440013 - 10027905 )








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 (10027905) -10027905 - -
Year 1 3467629 -6560276 3467629 0.8333 2889691
Year 2 3955576 -2604700 7423205 0.6944 2746928
Year 3 3937042 1332342 11360247 0.5787 2278381
Year 4 3226971 4559313 14587218 0.4823 1556217
TOTAL 9471216


The Net NPV after 4 years is -556689

At 20% discount rate the NPV is negative (9471216 - 10027905 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Plasma Pioneer 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 Plasma Pioneer has a NPV value higher than Zero then finance managers at Plasma Pioneer 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 Plasma Pioneer, then the stock price of the Plasma Pioneer 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 Plasma Pioneer 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 Pioneer Corporation: The NEC Plasma Opportunity (A)

References & Further Readings

Derek Lehmberg (2018), "Pioneer Corporation: The NEC Plasma Opportunity (A) Harvard Business Review Case Study. Published by HBR Publications.


Good People SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


Sinochem International SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


CSI Compressco SWOT Analysis / TOWS Matrix

Energy , Oil Well Services & Equipment


First Solar SWOT Analysis / TOWS Matrix

Technology , Semiconductors


Lennar B SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Advanced Oncotherapy SWOT Analysis / TOWS Matrix

Healthcare , Healthcare Facilities


Webster Ltd SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Crops


Spindletop O&G SWOT Analysis / TOWS Matrix

Energy , Oil & Gas Operations


Sonic Healthcare ADR SWOT Analysis / TOWS Matrix

Healthcare , Healthcare Facilities