×




Philips' Compact Disc Introduction (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 Philips' Compact Disc Introduction (A) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Philips' Compact Disc Introduction (A) case study is a Harvard Business School (HBR) case study written by Anita M. McGahan. The Philips' Compact Disc Introduction (A) (referred as “Philips Cd” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, IT, Marketing, Pricing, Product development, Strategy.

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 Philips' Compact Disc Introduction (A) Case Study


Asks that students adopt the perspective of Philips in 1979, after technical development of the CD was complete, but three years before it was introduced commercially. At that time, Philips' management had to decide whether to attempt to establish a CD standard through an alliance with another consumer electronics firm. Raises questions regarding the costs and benefits of standardization, optimal pricing of CD players and discs (given their complementarity), optimal pricing of a durable good, and the effects of proprietary information on entry strategies. Also requires analysis of several related industries, with special attention to opportunities to invest in product-specific capital.


Case Authors : Anita M. McGahan

Topic : Strategy & Execution

Related Areas : IT, Marketing, Pricing, Product development, Strategy




Calculating Net Present Value (NPV) at 6% for Philips' Compact Disc Introduction (A) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10000128) -10000128 - -
Year 1 3471341 -6528787 3471341 0.9434 3274850
Year 2 3960507 -2568280 7431848 0.89 3524837
Year 3 3957410 1389130 11389258 0.8396 3322718
Year 4 3242229 4631359 14631487 0.7921 2568149
TOTAL 14631487 12690554




The Net Present Value at 6% discount rate is 2690426

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. 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. Philips Cd 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 Philips Cd 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 Philips' Compact Disc Introduction (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 Philips Cd 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 Philips Cd 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 (10000128) -10000128 - -
Year 1 3471341 -6528787 3471341 0.8696 3018557
Year 2 3960507 -2568280 7431848 0.7561 2994712
Year 3 3957410 1389130 11389258 0.6575 2602061
Year 4 3242229 4631359 14631487 0.5718 1853755
TOTAL 10469086


The Net NPV after 4 years is 468958

(10469086 - 10000128 )








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 (10000128) -10000128 - -
Year 1 3471341 -6528787 3471341 0.8333 2892784
Year 2 3960507 -2568280 7431848 0.6944 2750352
Year 3 3957410 1389130 11389258 0.5787 2290168
Year 4 3242229 4631359 14631487 0.4823 1563575
TOTAL 9496879


The Net NPV after 4 years is -503249

At 20% discount rate the NPV is negative (9496879 - 10000128 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Philips Cd 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 Philips Cd has a NPV value higher than Zero then finance managers at Philips Cd 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 Philips Cd, then the stock price of the Philips Cd 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 Philips Cd 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 will be a multi year spillover effect of various taxation regulations.

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.

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 Philips' Compact Disc Introduction (A)

References & Further Readings

Anita M. McGahan (2018), "Philips' Compact Disc Introduction (A) Harvard Business Review Case Study. Published by HBR Publications.


HT&E SWOT Analysis / TOWS Matrix

Services , Broadcasting & Cable TV


BII Railway SWOT Analysis / TOWS Matrix

Technology , Software & Programming


CIG Yangtze Ports SWOT Analysis / TOWS Matrix

Transportation , Misc. Transportation


Bellzone SWOT Analysis / TOWS Matrix

Basic Materials , Metal Mining


Alimera SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Nippon Manufacturing Service SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Mountain Province Diamonds SWOT Analysis / TOWS Matrix

Basic Materials , Non-Metallic Mining


ITbook SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Rpg Life Sciences Ltd SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Northrim SWOT Analysis / TOWS Matrix

Financial , Regional Banks


WIZ SWOT Analysis / TOWS Matrix

Services , Retail (Specialty)


Sogefi SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts