×




Riding With the Blackhorse (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 Riding With the Blackhorse (A) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Riding With the Blackhorse (A) case study is a Harvard Business School (HBR) case study written by John R. Wells, Sean Hazlett, Niladri Mukhopadhyay. The Riding With the Blackhorse (A) (referred as “Regiment Iraq” 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, Risk management, Strategic planning, Strategy execution.

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 Riding With the Blackhorse (A) Case Study


Includes color exhibits. To maximize their effectiveness, color cases and exhibits should be printed in color.Colonel Moore reflects on his command of the 11th Armored Cavalry Regiment and its preparation of the United States Army for 21st century adversaries. During his command, Colonel Moore had transformed the regiment from a unit focused on providing conventional force-on-force training as the world-class Opposing Force (OPFOR) to an organization that was preparing to deploy to Iraq to fight the insurgency. He also transformed the very nature of training at the Army's premier Nation Training Center from standard force-on-force conventional battles between two well-equipped adversaries to more complex training scenarios that better reflect the changing nature of warfare that the United States Army was experiencing on battlefields in Iraq and Afghanistan. As Colonel Moore left his command, he could not help but wonder if the 11th Armored Cavalry Regiment would successfully meet the challenge of combat operations in Iraq. When the Army tapped the 11th Armored Cavalry regiment for combat duty in Iraq, Colonel Moore could not help but reflect on the changes he made to the OPFOR. Could the Blackhorse adapt successfully to fighting the insurgency in Iraq? Would the National Guard successfully replace the vaunted Blackhorse Regiment as the OPFOR? Was the OPFOR successfully preparing units for combat operations in Iraq and Afghanistan? Only time would tell.


Case Authors : John R. Wells, Sean Hazlett, Niladri Mukhopadhyay

Topic : Strategy & Execution

Related Areas : Organizational structure, Risk management, Strategic planning, Strategy execution




Calculating Net Present Value (NPV) at 6% for Riding With the Blackhorse (A) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10009969) -10009969 - -
Year 1 3443462 -6566507 3443462 0.9434 3248549
Year 2 3953191 -2613316 7396653 0.89 3518326
Year 3 3963639 1350323 11360292 0.8396 3327948
Year 4 3222205 4572528 14582497 0.7921 2552288
TOTAL 14582497 12647111




The Net Present Value at 6% discount rate is 2637142

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. Timing of the expected cash flows – stockholders of Regiment Iraq 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. Regiment Iraq 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 Riding With the Blackhorse (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 Regiment Iraq 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 Regiment Iraq 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 (10009969) -10009969 - -
Year 1 3443462 -6566507 3443462 0.8696 2994315
Year 2 3953191 -2613316 7396653 0.7561 2989180
Year 3 3963639 1350323 11360292 0.6575 2606157
Year 4 3222205 4572528 14582497 0.5718 1842306
TOTAL 10431958


The Net NPV after 4 years is 421989

(10431958 - 10009969 )








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 (10009969) -10009969 - -
Year 1 3443462 -6566507 3443462 0.8333 2869552
Year 2 3953191 -2613316 7396653 0.6944 2745272
Year 3 3963639 1350323 11360292 0.5787 2293773
Year 4 3222205 4572528 14582497 0.4823 1553918
TOTAL 9462514


The Net NPV after 4 years is -547455

At 20% discount rate the NPV is negative (9462514 - 10009969 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Regiment Iraq 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 Regiment Iraq has a NPV value higher than Zero then finance managers at Regiment Iraq 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 Regiment Iraq, then the stock price of the Regiment Iraq 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 Regiment Iraq 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 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 can impact the cash flow of the project.

Understanding of risks involved in the project.

What will be a multi year spillover effect of various taxation regulations.

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 Riding With the Blackhorse (A)

References & Further Readings

John R. Wells, Sean Hazlett, Niladri Mukhopadhyay (2018), "Riding With the Blackhorse (A) Harvard Business Review Case Study. Published by HBR Publications.


Alamo SWOT Analysis / TOWS Matrix

Capital Goods , Constr. & Agric. Machinery


Crooz SWOT Analysis / TOWS Matrix

Technology , Computer Services


Honshu Chemical Industry SWOT Analysis / TOWS Matrix

Basic Materials , Chemicals - Plastics & Rubber


Huarui Electrical Appliance SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Time Interconnect Tech SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Targovax SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Hiron SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Innovative Solutions SWOT Analysis / TOWS Matrix

Capital Goods , Aerospace & Defense


Xin Point SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts