×




Ferran AdriA? and elBulli's Transformation, Spanish Version 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 Ferran AdriA? and elBulli's Transformation, Spanish Version case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Ferran AdriA? and elBulli's Transformation, Spanish Version case study is a Harvard Business School (HBR) case study written by Marcel Planellas, Silviya Svejenova. The Ferran AdriA? and elBulli's Transformation, Spanish Version (referred as “Adria Ferran” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, Change management, Creativity, Entrepreneurship, Innovation.

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 Ferran AdriA? and elBulli's Transformation, Spanish Version Case Study


The case tells the story of Chef Ferran AdriA? and describes the transformation of elBulli, a renowned Michelin three-star restaurant located in Spain's Costa Brava, since the restaurant's opening in 1961 until its closing in 2011. Why would Ferran AdriA? close elBulli? Was the iconic restaurant yet another financial crisis victim? Had the chef and his team tired of success or run out of creative juices, unable to keep up with the hectic innovative pace required to create new, ground-breaking menus year after year? What else could have possibly driven AdriA? to turn away from the restaurant's huge, untapped demand, with some two million reservation requests a year and a seating capacity for 8,000? Why would he risk turning this "gastronomic success" -a restaurant that had been named the world's best restaurant five times- into a foundation yet to be formulated and shaped? ESADE's case collection


Case Authors : Marcel Planellas, Silviya Svejenova

Topic : Strategy & Execution

Related Areas : Change management, Creativity, Entrepreneurship, Innovation




Calculating Net Present Value (NPV) at 6% for Ferran AdriA? and elBulli's Transformation, Spanish Version Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10014157) -10014157 - -
Year 1 3447786 -6566371 3447786 0.9434 3252628
Year 2 3981243 -2585128 7429029 0.89 3543292
Year 3 3941112 1355984 11370141 0.8396 3309034
Year 4 3226804 4582788 14596945 0.7921 2555931
TOTAL 14596945 12660885




The Net Present Value at 6% discount rate is 2646728

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

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 Adria Ferran 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. Adria Ferran 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 Ferran AdriA? and elBulli's Transformation, Spanish Version

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 Adria Ferran 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 Adria Ferran 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 (10014157) -10014157 - -
Year 1 3447786 -6566371 3447786 0.8696 2998075
Year 2 3981243 -2585128 7429029 0.7561 3010392
Year 3 3941112 1355984 11370141 0.6575 2591345
Year 4 3226804 4582788 14596945 0.5718 1844936
TOTAL 10444747


The Net NPV after 4 years is 430590

(10444747 - 10014157 )








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 (10014157) -10014157 - -
Year 1 3447786 -6566371 3447786 0.8333 2873155
Year 2 3981243 -2585128 7429029 0.6944 2764752
Year 3 3941112 1355984 11370141 0.5787 2280736
Year 4 3226804 4582788 14596945 0.4823 1556136
TOTAL 9474779


The Net NPV after 4 years is -539378

At 20% discount rate the NPV is negative (9474779 - 10014157 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Adria Ferran 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 Adria Ferran has a NPV value higher than Zero then finance managers at Adria Ferran 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 Adria Ferran, then the stock price of the Adria Ferran 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 Adria Ferran 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.

What can impact the cash flow of the project.

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.

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 Ferran AdriA? and elBulli's Transformation, Spanish Version

References & Further Readings

Marcel Planellas, Silviya Svejenova (2018), "Ferran AdriA? and elBulli's Transformation, Spanish Version Harvard Business Review Case Study. Published by HBR Publications.


UCrest SWOT Analysis / TOWS Matrix

Technology , Computer Networks


Wasu Media Holdings A SWOT Analysis / TOWS Matrix

Services , Broadcasting & Cable TV


Excalibur Global SWOT Analysis / TOWS Matrix

Financial , Investment Services


Navigant SWOT Analysis / TOWS Matrix

Services , Business Services


Cass SWOT Analysis / TOWS Matrix

Financial , Consumer Financial Services


Yonex SWOT Analysis / TOWS Matrix

Consumer Cyclical , Recreational Products


Billington Holdings PLC SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


Samchuly Bicycle SWOT Analysis / TOWS Matrix

Consumer Cyclical , Recreational Products


Arte Salon SWOT Analysis / TOWS Matrix

Services , Personal Services


Bojun Agriculture SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing