×




Azza Fahmy Jewellery: International Expansion 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 Azza Fahmy Jewellery: International Expansion case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Azza Fahmy Jewellery: International Expansion case study is a Harvard Business School (HBR) case study written by Marina Apaydin, Hend Mostafa, Mariam Mohamed Sherin, Mariam Ali Mobarak. The Azza Fahmy Jewellery: International Expansion (referred as “Jewellery Azza” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, 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 Azza Fahmy Jewellery: International Expansion Case Study


This is the third case in the Azza Fahmy series. This case and the three others in this series (9B13M097, 9B13M098 and 9B14M023) can be used together or on a standalone basis.This case series features a female Egyptian entrepreneur who faces the challenge of developing her self-titled jewellery brand. This case describes some of the first steps of doing business internationally in the West. Lacking international experience, the entrepreneur seeks to minimize risk by entering into a strategic alliance with renowned fashion designers. They systematically help her to introduce her brand to the international market, albeit on a limited scale. After the initial success, she begins to plan a more structured approach towards internationalization. She decides to commission a thorough study of France, Spain and Turkey, as they are historically familiar with Arabic jewellery designs. Accordingly, the case identifies specific information about the three countries so that students can compare them in order to reach the best decision about structured international expansion. Author Marina Apaydin is affiliated with American University of Beirut. Author Hend Mostafa is affiliated with American University of Cairo.


Case Authors : Marina Apaydin, Hend Mostafa, Mariam Mohamed Sherin, Mariam Ali Mobarak

Topic : Strategy & Execution

Related Areas : Strategy




Calculating Net Present Value (NPV) at 6% for Azza Fahmy Jewellery: International Expansion Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10000400) -10000400 - -
Year 1 3471198 -6529202 3471198 0.9434 3274715
Year 2 3961734 -2567468 7432932 0.89 3525929
Year 3 3947197 1379729 11380129 0.8396 3314143
Year 4 3228353 4608082 14608482 0.7921 2557158
TOTAL 14608482 12671945




The Net Present Value at 6% discount rate is 2671545

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. Net Present Value
3. Internal Rate of Return
4. Profitability Index

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. Jewellery Azza 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 Jewellery Azza 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 Azza Fahmy Jewellery: International Expansion

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 Jewellery Azza 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 Jewellery Azza 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 (10000400) -10000400 - -
Year 1 3471198 -6529202 3471198 0.8696 3018433
Year 2 3961734 -2567468 7432932 0.7561 2995640
Year 3 3947197 1379729 11380129 0.6575 2595346
Year 4 3228353 4608082 14608482 0.5718 1845821
TOTAL 10455241


The Net NPV after 4 years is 454841

(10455241 - 10000400 )








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 (10000400) -10000400 - -
Year 1 3471198 -6529202 3471198 0.8333 2892665
Year 2 3961734 -2567468 7432932 0.6944 2751204
Year 3 3947197 1379729 11380129 0.5787 2284258
Year 4 3228353 4608082 14608482 0.4823 1556883
TOTAL 9485010


The Net NPV after 4 years is -515390

At 20% discount rate the NPV is negative (9485010 - 10000400 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Jewellery Azza 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 Jewellery Azza has a NPV value higher than Zero then finance managers at Jewellery Azza 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 Jewellery Azza, then the stock price of the Jewellery Azza 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 Jewellery Azza 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 are the key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

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.

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 Azza Fahmy Jewellery: International Expansion

References & Further Readings

Marina Apaydin, Hend Mostafa, Mariam Mohamed Sherin, Mariam Ali Mobarak (2018), "Azza Fahmy Jewellery: International Expansion Harvard Business Review Case Study. Published by HBR Publications.


Newtech SWOT Analysis / TOWS Matrix

Technology , Computer Storage Devices


Mittel SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Tempo Australia Ltd SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


CSX SWOT Analysis / TOWS Matrix

Transportation , Railroads


Escalon Medical Corp SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


Manitowoc SWOT Analysis / TOWS Matrix

Capital Goods , Constr. & Agric. Machinery


GATX SWOT Analysis / TOWS Matrix

Services , Rental & Leasing


Tanfield SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods