×




The e-Choupal Initiative 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 The e-Choupal Initiative case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. The e-Choupal Initiative case study is a Harvard Business School (HBR) case study written by S. Venkataraman, Anne-Laure Thiemele, Jenny Mead, Alexander Horniman. The The e-Choupal Initiative (referred as “Choupal Initiative” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, Ethics, Leadership, Strategy, Supply chain, Technology.

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 The e-Choupal Initiative Case Study


An international corporation's agricultural business division reviews its seven-year-old IT initiative among rural Indian farmers. Suitable for learners at all levels, the case is ideal for modules on strategic change, transformational change in a value chain, and development at the bottom of the pyramid. It also provides excellent insight into how corporations can improve both profits and lifestyles in developing nations while bolstering their worldwide competitiveness. The e-Choupal initiative provides Internet access to connect and unite farmers by teaching them more efficient farming methods and wholesaler accountability strategies. Should the company expand the initiative throughout the country? Given India's size and the various challenges involved, expansion would not be an easy task.


Case Authors : S. Venkataraman, Anne-Laure Thiemele, Jenny Mead, Alexander Horniman

Topic : Strategy & Execution

Related Areas : Ethics, Leadership, Strategy, Supply chain, Technology




Calculating Net Present Value (NPV) at 6% for The e-Choupal Initiative Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10028402) -10028402 - -
Year 1 3464301 -6564101 3464301 0.9434 3268208
Year 2 3957400 -2606701 7421701 0.89 3522072
Year 3 3955874 1349173 11377575 0.8396 3321428
Year 4 3228741 4577914 14606316 0.7921 2557465
TOTAL 14606316 12669174




The Net Present Value at 6% discount rate is 2640772

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

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 Choupal Initiative 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. Choupal Initiative 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 The e-Choupal Initiative

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 Choupal Initiative 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 Choupal Initiative 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 (10028402) -10028402 - -
Year 1 3464301 -6564101 3464301 0.8696 3012436
Year 2 3957400 -2606701 7421701 0.7561 2992363
Year 3 3955874 1349173 11377575 0.6575 2601051
Year 4 3228741 4577914 14606316 0.5718 1846043
TOTAL 10451893


The Net NPV after 4 years is 423491

(10451893 - 10028402 )








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 (10028402) -10028402 - -
Year 1 3464301 -6564101 3464301 0.8333 2886918
Year 2 3957400 -2606701 7421701 0.6944 2748194
Year 3 3955874 1349173 11377575 0.5787 2289279
Year 4 3228741 4577914 14606316 0.4823 1557070
TOTAL 9481461


The Net NPV after 4 years is -546941

At 20% discount rate the NPV is negative (9481461 - 10028402 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Choupal Initiative 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 Choupal Initiative has a NPV value higher than Zero then finance managers at Choupal Initiative 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 Choupal Initiative, then the stock price of the Choupal Initiative 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 Choupal Initiative 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 –

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.

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 The e-Choupal Initiative

References & Further Readings

S. Venkataraman, Anne-Laure Thiemele, Jenny Mead, Alexander Horniman (2018), "The e-Choupal Initiative Harvard Business Review Case Study. Published by HBR Publications.


EssilorLuxottica SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


Aberdeen Standard Equity SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


SMTC SWOT Analysis / TOWS Matrix

Technology , Semiconductors


United Carpets SWOT Analysis / TOWS Matrix

Services , Retail (Specialty)


Long Blockchain SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Beverages (Nonalcoholic)


Deltex SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


LyondellBasell Industries SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Kyobo 7 Special Purpose SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Hunters Property Plc SWOT Analysis / TOWS Matrix

Services , Real Estate Operations