×




Kumon Educational Institute USA 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 Kumon Educational Institute USA case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Kumon Educational Institute USA case study is a Harvard Business School (HBR) case study written by Gary W. Loveman, Tsunehiko Yanagihara. The Kumon Educational Institute USA (referred as “Kumon Educational” from here on) case study provides evaluation & decision scenario in field of Technology & Operations. 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 Kumon Educational Institute USA Case Study


The vice president of operations at Kuman Educational Institute USA is faced with the pressures of transferring a successful Japanese educational service concept to the United States. Kumon, a for-profit after-school supplementary educative center, specializes in teaching math to children. A highly successful model in Japan, Kumon has yet to be profitable in its 10 years in the United States, though significant progress has been made in the past 5 years. The founder is not satisfied with the results thus far and wants faster growth. In light of an upcoming meeting with Japanese headquarters, the vice president reviews potential strategies for positioning, marketing, and franchising to grow Kumon.


Case Authors : Gary W. Loveman, Tsunehiko Yanagihara

Topic : Technology & Operations

Related Areas :




Calculating Net Present Value (NPV) at 6% for Kumon Educational Institute USA Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10005691) -10005691 - -
Year 1 3444555 -6561136 3444555 0.9434 3249580
Year 2 3962788 -2598348 7407343 0.89 3526867
Year 3 3965145 1366797 11372488 0.8396 3329212
Year 4 3228233 4595030 14600721 0.7921 2557063
TOTAL 14600721 12662723




The Net Present Value at 6% discount rate is 2657032

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. Kumon Educational 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 Kumon Educational 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 Kumon Educational Institute USA

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 Technology & Operations 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 Kumon Educational 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 Kumon Educational 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 (10005691) -10005691 - -
Year 1 3444555 -6561136 3444555 0.8696 2995265
Year 2 3962788 -2598348 7407343 0.7561 2996437
Year 3 3965145 1366797 11372488 0.6575 2607147
Year 4 3228233 4595030 14600721 0.5718 1845753
TOTAL 10444602


The Net NPV after 4 years is 438911

(10444602 - 10005691 )








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 (10005691) -10005691 - -
Year 1 3444555 -6561136 3444555 0.8333 2870463
Year 2 3962788 -2598348 7407343 0.6944 2751936
Year 3 3965145 1366797 11372488 0.5787 2294644
Year 4 3228233 4595030 14600721 0.4823 1556825
TOTAL 9473868


The Net NPV after 4 years is -531823

At 20% discount rate the NPV is negative (9473868 - 10005691 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Kumon Educational 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 Kumon Educational has a NPV value higher than Zero then finance managers at Kumon Educational 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 Kumon Educational, then the stock price of the Kumon Educational 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 Kumon Educational 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 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.

Understanding of risks involved in the project.

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 Kumon Educational Institute USA

References & Further Readings

Gary W. Loveman, Tsunehiko Yanagihara (2018), "Kumon Educational Institute USA Harvard Business Review Case Study. Published by HBR Publications.


Hwail Pharm SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Ashtrom Properties SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Precia SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Rani Zim SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Discovery SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Juventus SWOT Analysis / TOWS Matrix

Services , Recreational Activities


Telecom Italia SWOT Analysis / TOWS Matrix

Services , Communications Services


Aucksun A SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products