×




Egon Zehnder International (B) 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 Egon Zehnder International (B) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Egon Zehnder International (B) case study is a Harvard Business School (HBR) case study written by Michael Y. Yoshino, Carin-Isabel Knoop, Cate Reavis. The Egon Zehnder International (B) (referred as “Egon Zehnder” 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, International business, Organizational structure, Strategic planning, Strategy execution.

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 Egon Zehnder International (B) Case Study


In 1994, Egon Zehnder faced stagnation in the U.S. market and needed to discuss plans for intiating growth. Due to market demand the firm was not forced to implement options contemplated in 1994 to initiate growth.


Case Authors : Michael Y. Yoshino, Carin-Isabel Knoop, Cate Reavis

Topic : Strategy & Execution

Related Areas : Growth strategy, International business, Organizational structure, Strategic planning, Strategy execution




Calculating Net Present Value (NPV) at 6% for Egon Zehnder International (B) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10027002) -10027002 - -
Year 1 3458242 -6568760 3458242 0.9434 3262492
Year 2 3980695 -2588065 7438937 0.89 3542804
Year 3 3973082 1385017 11412019 0.8396 3335876
Year 4 3227185 4612202 14639204 0.7921 2556233
TOTAL 14639204 12697406




The Net Present Value at 6% discount rate is 2670404

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. Profitability Index
2. Net Present Value
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 Egon Zehnder 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. Egon Zehnder 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 Egon Zehnder International (B)

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 Egon Zehnder 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 Egon Zehnder 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 (10027002) -10027002 - -
Year 1 3458242 -6568760 3458242 0.8696 3007167
Year 2 3980695 -2588065 7438937 0.7561 3009977
Year 3 3973082 1385017 11412019 0.6575 2612366
Year 4 3227185 4612202 14639204 0.5718 1845153
TOTAL 10474664


The Net NPV after 4 years is 447662

(10474664 - 10027002 )








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 (10027002) -10027002 - -
Year 1 3458242 -6568760 3458242 0.8333 2881868
Year 2 3980695 -2588065 7438937 0.6944 2764372
Year 3 3973082 1385017 11412019 0.5787 2299237
Year 4 3227185 4612202 14639204 0.4823 1556320
TOTAL 9501797


The Net NPV after 4 years is -525205

At 20% discount rate the NPV is negative (9501797 - 10027002 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Egon Zehnder 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 Egon Zehnder has a NPV value higher than Zero then finance managers at Egon Zehnder 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 Egon Zehnder, then the stock price of the Egon Zehnder 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 Egon Zehnder 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 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 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.

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 Egon Zehnder International (B)

References & Further Readings

Michael Y. Yoshino, Carin-Isabel Knoop, Cate Reavis (2018), "Egon Zehnder International (B) Harvard Business Review Case Study. Published by HBR Publications.


Corvus Pharmaceuticals SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Nanjing Xinjiekou SWOT Analysis / TOWS Matrix

Services , Retail (Department & Discount)


Scholium Group SWOT Analysis / TOWS Matrix

Services , Retail (Specialty)


Serinus Energy SWOT Analysis / TOWS Matrix

Energy , Oil & Gas Operations


Panariagroup SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


Somi Conveyor Beltings SWOT Analysis / TOWS Matrix

Basic Materials , Fabricated Plastic & Rubber


Oro East Mining SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Pietro SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Coventry Resources SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Asuransi Ramayana SWOT Analysis / TOWS Matrix

Financial , Insurance (Prop. & Casualty)