×




Optimizing Your Digital Business Model 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 Optimizing Your Digital Business Model case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Optimizing Your Digital Business Model case study is a Harvard Business School (HBR) case study written by Peter Weill, Stephanie Woerner. The Optimizing Your Digital Business Model (referred as “Digital Digitally” 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 Optimizing Your Digital Business Model Case Study


This is an MIT Sloan Management Review article. A company's digital business model describes how the enterprise interacts digitally with its customers to generate value. The authors argue that it's time for companies to create a great digital business model before their customers leave them behind. A great digital business model will often challenge the status quo in the company: It can cause an organization to change how work gets done, who does the work and where it invests to best serve customers online. A digital business model often cannibalizes or changes the company's physical channels. And that is true whether the company is a born-on-the-Web company like Amazon, a large oil company or a local business just starting to focus on the best way to connect with customers online. The authors have created a framework to help enterprises compete digitally with three capabilities: their content, customer experience and platform. They illustrate the framework with case studies of top performers like Amazon, Apple, LexisNexis and USAA and results from an effective practices survey. They also include a self-assessment tool to help with next steps.


Case Authors : Peter Weill, Stephanie Woerner

Topic : Strategy & Execution

Related Areas :




Calculating Net Present Value (NPV) at 6% for Optimizing Your Digital Business Model Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10000110) -10000110 - -
Year 1 3448578 -6551532 3448578 0.9434 3253375
Year 2 3971353 -2580179 7419931 0.89 3534490
Year 3 3967337 1387158 11387268 0.8396 3331053
Year 4 3241935 4629093 14629203 0.7921 2567916
TOTAL 14629203 12686834




The Net Present Value at 6% discount rate is 2686724

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. Internal Rate of Return
4. Net Present Value

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. Digital Digitally 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 Digital Digitally 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 Optimizing Your Digital Business Model

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 Digital Digitally 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 Digital Digitally 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 (10000110) -10000110 - -
Year 1 3448578 -6551532 3448578 0.8696 2998763
Year 2 3971353 -2580179 7419931 0.7561 3002913
Year 3 3967337 1387158 11387268 0.6575 2608588
Year 4 3241935 4629093 14629203 0.5718 1853587
TOTAL 10463852


The Net NPV after 4 years is 463742

(10463852 - 10000110 )








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 (10000110) -10000110 - -
Year 1 3448578 -6551532 3448578 0.8333 2873815
Year 2 3971353 -2580179 7419931 0.6944 2757884
Year 3 3967337 1387158 11387268 0.5787 2295913
Year 4 3241935 4629093 14629203 0.4823 1563433
TOTAL 9491045


The Net NPV after 4 years is -509065

At 20% discount rate the NPV is negative (9491045 - 10000110 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Digital Digitally 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 Digital Digitally has a NPV value higher than Zero then finance managers at Digital Digitally 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 Digital Digitally, then the stock price of the Digital Digitally 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 Digital Digitally 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 can impact the cash flow of 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 are the key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

Understanding of risks involved in the project.

What will be a multi year spillover effect of various taxation regulations.

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 Optimizing Your Digital Business Model

References & Further Readings

Peter Weill, Stephanie Woerner (2018), "Optimizing Your Digital Business Model Harvard Business Review Case Study. Published by HBR Publications.


Sato Foods Industries SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


AGNC Invest SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


China Ocean Fishing SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Wellco SWOT Analysis / TOWS Matrix

Services , Printing Services


Yasunaga Corp SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


hhgregg SWOT Analysis / TOWS Matrix

Services , Retail (Technology)


Jiangsu Zhongtai Bridge Steel Struc SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


Bigtincan Holdings SWOT Analysis / TOWS Matrix

Technology , Software & Programming