×




Ocimum Biosolutions: From Bioinformatics to Integrated Custom Research Outsourcing 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 Ocimum Biosolutions: From Bioinformatics to Integrated Custom Research Outsourcing case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Ocimum Biosolutions: From Bioinformatics to Integrated Custom Research Outsourcing case study is a Harvard Business School (HBR) case study written by Gita Surie. The Ocimum Biosolutions: From Bioinformatics to Integrated Custom Research Outsourcing (referred as “Ocimum Bioinformatics” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, Entrepreneurship, Globalization, Growth strategy, Managing people, Organizational structure.

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 Ocimum Biosolutions: From Bioinformatics to Integrated Custom Research Outsourcing Case Study


Ocimum Biosolutions, a start-up Indian bioinformatics venture in 2000, had established a presence in Europe and the United States by 2010. The contract research outsourcing industry was expected to continue to grow, as large pharmaceutical companies in industrialized countries were outsourcing work at all stages of the drug development life cycle - from discovery research to clinical trials designed to accelerate drug development as established drugs came off patent. The current challenges for Ocimum were continued growth and the ability to manage expansion while balancing risk. Anu Acharya, Ocimum's CEO, was considering possible solutions.


Case Authors : Gita Surie

Topic : Strategy & Execution

Related Areas : Entrepreneurship, Globalization, Growth strategy, Managing people, Organizational structure




Calculating Net Present Value (NPV) at 6% for Ocimum Biosolutions: From Bioinformatics to Integrated Custom Research Outsourcing Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10015227) -10015227 - -
Year 1 3469412 -6545815 3469412 0.9434 3273030
Year 2 3982333 -2563482 7451745 0.89 3544262
Year 3 3936087 1372605 11387832 0.8396 3304815
Year 4 3245779 4618384 14633611 0.7921 2570961
TOTAL 14633611 12693068


The Net Present Value at 6% discount rate is 2677841

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. Internal Rate of Return
3. Profitability Index
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 Ocimum Bioinformatics 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. Ocimum Bioinformatics 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 Ocimum Biosolutions: From Bioinformatics to Integrated Custom Research Outsourcing

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 Ocimum Bioinformatics 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 Ocimum Bioinformatics 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 (10015227) -10015227 - -
Year 1 3469412 -6545815 3469412 0.8696 3016880
Year 2 3982333 -2563482 7451745 0.7561 3011216
Year 3 3936087 1372605 11387832 0.6575 2588041
Year 4 3245779 4618384 14633611 0.5718 1855785
TOTAL 10471922


The Net NPV after 4 years is 456695

(10471922 - 10015227 )






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 (10015227) -10015227 - -
Year 1 3469412 -6545815 3469412 0.8333 2891177
Year 2 3982333 -2563482 7451745 0.6944 2765509
Year 3 3936087 1372605 11387832 0.5787 2277828
Year 4 3245779 4618384 14633611 0.4823 1565287
TOTAL 9499801


The Net NPV after 4 years is -515426

At 20% discount rate the NPV is negative (9499801 - 10015227 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Ocimum Bioinformatics 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 Ocimum Bioinformatics has a NPV value higher than Zero then finance managers at Ocimum Bioinformatics 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 Ocimum Bioinformatics, then the stock price of the Ocimum Bioinformatics 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 Ocimum Bioinformatics 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.

Understanding of risks involved in the project.

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

Gita Surie (2018), "Ocimum Biosolutions: From Bioinformatics to Integrated Custom Research Outsourcing Harvard Business Review Case Study. Published by HBR Publications.