Art of Making Smart Big Moves 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 Art of Making Smart Big Moves case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Art of Making Smart Big Moves case study is a Harvard Business School (HBR) case study written by Paul Strebel, Anne-Valerie Ohlsson. The Art of Making Smart Big Moves (referred as “Moves Shifts” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, Change management, Leadership, 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 Art of Making Smart Big Moves Case Study

This is an MIT Sloan Management Review article. Big strategic shifts are risky, but the constantly changing business environment periodically forces corporate leaders to reposition their businesses in fundamental ways. Using case studies from the telecom equipment, auto, computer, and beverage industries, the authors examine why some companies have seen success in making smart big moves while others have not. A predictable finding: companies that initiated successful big moves exploited, and in some instances enhanced, their distinctiveness relative to their competitors. More surprising: successful companies followed a consistent learning logic both internally and externally and made big moves that were "complementary" over time. Complementarity plays out in three ways: It builds on a successful business model; it relies on periodic shifts in the balance between innovation, efficiency, and customer intimacy when the business model is not working; and it promotes a sequenced development of capabilities when the balance shifts.

Case Authors : Paul Strebel, Anne-Valerie Ohlsson

Topic : Strategy & Execution

Related Areas : Change management, Leadership, Organizational structure

---

Calculating Net Present Value (NPV) at 6% for Art of Making Smart Big Moves Case Study

Years	Cash Flow	Net Cash Flow	Cumulative     Cash Flow	Discount Rate @ 6 %	Discounted Cash Flows
Year 0	(10024681)	-10024681	-	-
Year 1	3457089	-6567592	3457089	0.9434	3261405
Year 2	3959369	-2608223	7416458	0.89	3523824
Year 3	3973308	1365085	11389766	0.8396	3336066
Year 4	3239642	4604727	14629408	0.7921	2566100
TOTAL			14629408		12687395

The Net Present Value at 6% discount rate is 2662714

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. Payback Period
4. Internal Rate of Return

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. Moves Shifts 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 Moves Shifts 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 Art of Making Smart Big Moves

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 Moves Shifts 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 Moves Shifts 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	(10024681)	-10024681	-	-
Year 1	3457089	-6567592	3457089	0.8696	3006164
Year 2	3959369	-2608223	7416458	0.7561	2993852
Year 3	3973308	1365085	11389766	0.6575	2612515
Year 4	3239642	4604727	14629408	0.5718	1852276
TOTAL					10464806

The Net NPV after 4 years is 440125

(10464806 - 10024681 )

---

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	(10024681)	-10024681	-	-
Year 1	3457089	-6567592	3457089	0.8333	2880908
Year 2	3959369	-2608223	7416458	0.6944	2749562
Year 3	3973308	1365085	11389766	0.5787	2299368
Year 4	3239642	4604727	14629408	0.4823	1562327
TOTAL					9492165

The Net NPV after 4 years is -532516

At 20% discount rate the NPV is negative (9492165 - 10024681 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Moves Shifts 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 Moves Shifts has a NPV value higher than Zero then finance managers at Moves Shifts 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 Moves Shifts, then the stock price of the Moves Shifts 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 Moves Shifts 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 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.

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.

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 Art of Making Smart Big Moves

References & Further Readings

Paul Strebel, Anne-Valerie Ohlsson (2018), "Art of Making Smart Big Moves Harvard Business Review Case Study. Published by HBR Publications.