×




Rockwell Automation: The Channel Challenge 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 Rockwell Automation: The Channel Challenge case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Rockwell Automation: The Channel Challenge case study is a Harvard Business School (HBR) case study written by Mohanbir Sawhney, Michael Biddlecom, Robert Day, Patrick Franke. The Rockwell Automation: The Channel Challenge (referred as “Mro Channel” from here on) case study provides evaluation & decision scenario in field of Technology & Operations. It also touches upon business topics such as - Value proposition, Business processes, 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 Rockwell Automation: The Channel Challenge Case Study


Rockwell Automation's Allen-Bradley division was considering how to deal with the threat posed by national distributors in the maintenance, repair, and overhaul (MRO) business for its industrial automation products. National distributors were consolidating the MRO distribution channel, offering national account customers an integrated multichannel solution for their MRO needs. Allen-Bradley had traditionally served its customers through high-touch, high-value-added local distributors, but this channel was inadequate for the demands of large MRO customers. An effort by Allen-Bradley and other manufacturers to create an industry-wide electronic sourcing consortium called SourceAlliance.com had failed. Now the company had to choose between redesigning its traditional channel by creating a virtual network of local distributors, striking an alliance with a national distributor, or withdrawing from the MRO market. It had to contend with difficult channel conflict issues in choosing a channel strategy.


Case Authors : Mohanbir Sawhney, Michael Biddlecom, Robert Day, Patrick Franke

Topic : Technology & Operations

Related Areas : Business processes, Technology




Calculating Net Present Value (NPV) at 6% for Rockwell Automation: The Channel Challenge Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10022708) -10022708 - -
Year 1 3468649 -6554059 3468649 0.9434 3272310
Year 2 3979830 -2574229 7448479 0.89 3542035
Year 3 3961601 1387372 11410080 0.8396 3326237
Year 4 3249032 4636404 14659112 0.7921 2573538
TOTAL 14659112 12714119




The Net Present Value at 6% discount rate is 2691411

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 Mro Channel 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. Mro Channel 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 Rockwell Automation: The Channel Challenge

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 Mro Channel 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 Mro Channel 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 (10022708) -10022708 - -
Year 1 3468649 -6554059 3468649 0.8696 3016217
Year 2 3979830 -2574229 7448479 0.7561 3009323
Year 3 3961601 1387372 11410080 0.6575 2604817
Year 4 3249032 4636404 14659112 0.5718 1857645
TOTAL 10488001


The Net NPV after 4 years is 465293

(10488001 - 10022708 )








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 (10022708) -10022708 - -
Year 1 3468649 -6554059 3468649 0.8333 2890541
Year 2 3979830 -2574229 7448479 0.6944 2763771
Year 3 3961601 1387372 11410080 0.5787 2292593
Year 4 3249032 4636404 14659112 0.4823 1566856
TOTAL 9513761


The Net NPV after 4 years is -508947

At 20% discount rate the NPV is negative (9513761 - 10022708 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Mro Channel 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 Mro Channel has a NPV value higher than Zero then finance managers at Mro Channel 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 Mro Channel, then the stock price of the Mro Channel 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 Mro Channel 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.

Understanding of risks involved in the project.

What can impact the cash flow of 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 Rockwell Automation: The Channel Challenge

References & Further Readings

Mohanbir Sawhney, Michael Biddlecom, Robert Day, Patrick Franke (2018), "Rockwell Automation: The Channel Challenge Harvard Business Review Case Study. Published by HBR Publications.


Amorepacific Pref SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Personal & Household Prods.


Brain SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Toda Kogyo Corp SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


TK Chemical SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


Stora Enso Oyj R SWOT Analysis / TOWS Matrix

Basic Materials , Paper & Paper Products


K+S AG SWOT Analysis / TOWS Matrix

Basic Materials , Non-Metallic Mining