Hongxin Entrepreneur Incubator: Expanding the Cloud 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 Hongxin Entrepreneur Incubator: Expanding the Cloud case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Hongxin Entrepreneur Incubator: Expanding the Cloud case study is a Harvard Business School (HBR) case study written by Xiaosong Lin, Christopher Williams, Zhirong Mu. The Hongxin Entrepreneur Incubator: Expanding the Cloud (referred as “Incubator Hongxin” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, 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 Hongxin Entrepreneur Incubator: Expanding the Cloud Case Study

The Hongxin Entrepreneur Incubator, located in Xiamen, Fujian Province, China, has experienced tremendous growth between 2001 and 2013. Its founder and president has received widespread acclaim as he has helped to launch and turn around more than 100 local companies, both start-ups and more developed enterprises. He now plans to develop and grow the incubator by setting it up as an online platform that would connect and support an alliance of entrepreneurs on a scale never seen before in China. As he looks forward to taking it in this new direction, he wonders how he can ensure continued success and maintain his philosophy of caring for the community of entrepreneurs while maximizing profits.

Case Authors : Xiaosong Lin, Christopher Williams, Zhirong Mu

Topic : Strategy & Execution

Related Areas : Organizational structure

---

Calculating Net Present Value (NPV) at 6% for Hongxin Entrepreneur Incubator: Expanding the Cloud Case Study

Years	Cash Flow	Net Cash Flow	Cumulative     Cash Flow	Discount Rate @ 6 %	Discounted Cash Flows
Year 0	(10010536)	-10010536	-	-
Year 1	3464468	-6546068	3464468	0.9434	3268366
Year 2	3975415	-2570653	7439883	0.89	3538105
Year 3	3964304	1393651	11404187	0.8396	3328506
Year 4	3238077	4631728	14642264	0.7921	2564860
TOTAL			14642264		12699838

The Net Present Value at 6% discount rate is 2689302

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. Profitability Index
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. Incubator Hongxin 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 Incubator Hongxin 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 Hongxin Entrepreneur Incubator: Expanding the Cloud

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 Incubator Hongxin 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 Incubator Hongxin 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	(10010536)	-10010536	-	-
Year 1	3464468	-6546068	3464468	0.8696	3012581
Year 2	3975415	-2570653	7439883	0.7561	3005985
Year 3	3964304	1393651	11404187	0.6575	2606594
Year 4	3238077	4631728	14642264	0.5718	1851381
TOTAL					10476541

The Net NPV after 4 years is 466005

(10476541 - 10010536 )

---

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	(10010536)	-10010536	-	-
Year 1	3464468	-6546068	3464468	0.8333	2887057
Year 2	3975415	-2570653	7439883	0.6944	2760705
Year 3	3964304	1393651	11404187	0.5787	2294157
Year 4	3238077	4631728	14642264	0.4823	1561573
TOTAL					9503492

The Net NPV after 4 years is -507044

At 20% discount rate the NPV is negative (9503492 - 10010536 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Incubator Hongxin 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 Incubator Hongxin has a NPV value higher than Zero then finance managers at Incubator Hongxin 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 Incubator Hongxin, then the stock price of the Incubator Hongxin 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 Incubator Hongxin 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 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 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.

What can impact the cash flow of 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 Hongxin Entrepreneur Incubator: Expanding the Cloud

References & Further Readings

Xiaosong Lin, Christopher Williams, Zhirong Mu (2018), "Hongxin Entrepreneur Incubator: Expanding the Cloud Harvard Business Review Case Study. Published by HBR Publications.