×




New Technology Adoption at Century Real Estate 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 New Technology Adoption at Century Real Estate case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. New Technology Adoption at Century Real Estate case study is a Harvard Business School (HBR) case study written by Anshuman Tripathy, Monika Singh, Sachin Kumar. The New Technology Adoption at Century Real Estate (referred as “Ravindra Pai” 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 New Technology Adoption at Century Real Estate Case Study


This case presents an example of the challenges faced by a firm when a new technological option is available. The case is set in the real estate industry in a developing nation (India). The case considers the perspective of Ravindra Pai, Managing Director of Century Real Estate. Ravindra Pai has to choose, for a part of a new project, between two technologies of building construction: the existing and proven conventional reinforced cement concrete (RCC) method of construction and the new and unproven pre-fabricated construction technology for an upcoming residential project in Bangalore (IT city of India). The case explores the benefits and consequences of choosing either technology and presents an example to understand the challenges faced by firms while deciding whether to invest in a new technology.


Case Authors : Anshuman Tripathy, Monika Singh, Sachin Kumar

Topic : Technology & Operations

Related Areas :




Calculating Net Present Value (NPV) at 6% for New Technology Adoption at Century Real Estate Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10028614) -10028614 - -
Year 1 3455951 -6572663 3455951 0.9434 3260331
Year 2 3956295 -2616368 7412246 0.89 3521088
Year 3 3952126 1335758 11364372 0.8396 3318281
Year 4 3241938 4577696 14606310 0.7921 2567919
TOTAL 14606310 12667619




The Net Present Value at 6% discount rate is 2639005

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. Net Present Value
2. Payback Period
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. Timing of the expected cash flows – stockholders of Ravindra Pai 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. Ravindra Pai 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 New Technology Adoption at Century Real Estate

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 Ravindra Pai 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 Ravindra Pai 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 (10028614) -10028614 - -
Year 1 3455951 -6572663 3455951 0.8696 3005175
Year 2 3956295 -2616368 7412246 0.7561 2991527
Year 3 3952126 1335758 11364372 0.6575 2598587
Year 4 3241938 4577696 14606310 0.5718 1853589
TOTAL 10448878


The Net NPV after 4 years is 420264

(10448878 - 10028614 )








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 (10028614) -10028614 - -
Year 1 3455951 -6572663 3455951 0.8333 2879959
Year 2 3956295 -2616368 7412246 0.6944 2747427
Year 3 3952126 1335758 11364372 0.5787 2287110
Year 4 3241938 4577696 14606310 0.4823 1563435
TOTAL 9477931


The Net NPV after 4 years is -550683

At 20% discount rate the NPV is negative (9477931 - 10028614 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Ravindra Pai 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 Ravindra Pai has a NPV value higher than Zero then finance managers at Ravindra Pai 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 Ravindra Pai, then the stock price of the Ravindra Pai 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 Ravindra Pai 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 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.

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 New Technology Adoption at Century Real Estate

References & Further Readings

Anshuman Tripathy, Monika Singh, Sachin Kumar (2018), "New Technology Adoption at Century Real Estate Harvard Business Review Case Study. Published by HBR Publications.


Kis Wire SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


Steinhoff Int SWOT Analysis / TOWS Matrix

Services , Retail (Specialty)


SDL SWOT Analysis / TOWS Matrix

Technology , Computer Services


Singsongholdin SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Shanghai Hile Bio Tech SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Niraku GC Inc SWOT Analysis / TOWS Matrix

Services , Recreational Activities


Lincoln Electrics SWOT Analysis / TOWS Matrix

Capital Goods , Constr. & Agric. Machinery


Aileron Therapeutics SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Coca-Cola West Co Ltd SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Beverages (Nonalcoholic)