×




The Future of Oy Moomin Characters Ltd. 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 Future of Oy Moomin Characters Ltd. case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. The Future of Oy Moomin Characters Ltd. case study is a Harvard Business School (HBR) case study written by Bonita Russell, Cory Isaacs. The The Future of Oy Moomin Characters Ltd. (referred as “Moomin Oy” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, .

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 Future of Oy Moomin Characters Ltd. Case Study


The chief executive officer of Oy Moomin Characters Ltd. (Oy Moomin) had dramatically increased revenues since he joined the firm, but breaking into the major markets of the world, including the United States, was proving to be quite difficult. The firm's long-standing relationship with its master agent, Bull's Press of Sweden, had given the firm a dominant presence in the Nordic region and Japan but little presence elsewhere. He must consider his options for sustaining the growth of the firm, which involves developing a strategy for the character licensing industry, understanding sources of sustainable value creation, and adapting to the demands of a global marketplace.


Case Authors : Bonita Russell, Cory Isaacs

Topic : Strategy & Execution

Related Areas :




Calculating Net Present Value (NPV) at 6% for The Future of Oy Moomin Characters Ltd. Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10015043) -10015043 - -
Year 1 3472563 -6542480 3472563 0.9434 3276003
Year 2 3974481 -2567999 7447044 0.89 3537274
Year 3 3961956 1393957 11409000 0.8396 3326535
Year 4 3229922 4623879 14638922 0.7921 2558401
TOTAL 14638922 12698212




The Net Present Value at 6% discount rate is 2683169

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. Payback Period
3. Net Present Value
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. Moomin Oy 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 Moomin Oy 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 The Future of Oy Moomin Characters Ltd.

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 Moomin Oy 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 Moomin Oy 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 (10015043) -10015043 - -
Year 1 3472563 -6542480 3472563 0.8696 3019620
Year 2 3974481 -2567999 7447044 0.7561 3005279
Year 3 3961956 1393957 11409000 0.6575 2605050
Year 4 3229922 4623879 14638922 0.5718 1846718
TOTAL 10476667


The Net NPV after 4 years is 461624

(10476667 - 10015043 )








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 (10015043) -10015043 - -
Year 1 3472563 -6542480 3472563 0.8333 2893803
Year 2 3974481 -2567999 7447044 0.6944 2760056
Year 3 3961956 1393957 11409000 0.5787 2292799
Year 4 3229922 4623879 14638922 0.4823 1557640
TOTAL 9504297


The Net NPV after 4 years is -510746

At 20% discount rate the NPV is negative (9504297 - 10015043 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Moomin Oy 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 Moomin Oy has a NPV value higher than Zero then finance managers at Moomin Oy 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 Moomin Oy, then the stock price of the Moomin Oy 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 Moomin Oy 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 will be a multi year spillover effect of various taxation regulations.

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 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 Future of Oy Moomin Characters Ltd.

References & Further Readings

Bonita Russell, Cory Isaacs (2018), "The Future of Oy Moomin Characters Ltd. Harvard Business Review Case Study. Published by HBR Publications.


Aerospace H Tech A SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Rhoen-Klinikum SWOT Analysis / TOWS Matrix

Healthcare , Healthcare Facilities


Europlasma SA SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Yatai Industrial A SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Salzgitter AG SWOT Analysis / TOWS Matrix

Basic Materials , Iron & Steel


Legal & General SWOT Analysis / TOWS Matrix

Financial , Investment Services


Hexcel SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Advanced Medical SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Lontrue Co Ltd SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Crops