×




Frito-Lay, Inc.: The Navigator Project (A) 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 Frito-Lay, Inc.: The Navigator Project (A) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Frito-Lay, Inc.: The Navigator Project (A) case study is a Harvard Business School (HBR) case study written by Lynda M. Applegate, Richard O. Mason, Melinda B. Conrad. The Frito-Lay, Inc.: The Navigator Project (A) (referred as “Frito Promotion” from here on) case study provides evaluation & decision scenario in field of Technology & Operations. It also touches upon business topics such as - Value proposition, IT, Marketing, Strategy execution.

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 Frito-Lay, Inc.: The Navigator Project (A) Case Study


Provides an overview of the company's recent organizational changes followed by a discussion of the company's new sales promotion software, "Promotion Planner." The president of Frito-Lay's central division must decide how he should proceed with the rollout of this new technology.


Case Authors : Lynda M. Applegate, Richard O. Mason, Melinda B. Conrad

Topic : Technology & Operations

Related Areas : IT, Marketing, Strategy execution




Calculating Net Present Value (NPV) at 6% for Frito-Lay, Inc.: The Navigator Project (A) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10024638) -10024638 - -
Year 1 3453150 -6571488 3453150 0.9434 3257689
Year 2 3962262 -2609226 7415412 0.89 3526399
Year 3 3952343 1343117 11367755 0.8396 3318463
Year 4 3237208 4580325 14604963 0.7921 2564172
TOTAL 14604963 12666723




The Net Present Value at 6% discount rate is 2642085

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. Profitability Index
3. Payback Period
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. Frito Promotion 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 Frito Promotion 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 Frito-Lay, Inc.: The Navigator Project (A)

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 Frito Promotion 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 Frito Promotion 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 (10024638) -10024638 - -
Year 1 3453150 -6571488 3453150 0.8696 3002739
Year 2 3962262 -2609226 7415412 0.7561 2996039
Year 3 3952343 1343117 11367755 0.6575 2598730
Year 4 3237208 4580325 14604963 0.5718 1850884
TOTAL 10448392


The Net NPV after 4 years is 423754

(10448392 - 10024638 )








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 (10024638) -10024638 - -
Year 1 3453150 -6571488 3453150 0.8333 2877625
Year 2 3962262 -2609226 7415412 0.6944 2751571
Year 3 3952343 1343117 11367755 0.5787 2287236
Year 4 3237208 4580325 14604963 0.4823 1561154
TOTAL 9477585


The Net NPV after 4 years is -547053

At 20% discount rate the NPV is negative (9477585 - 10024638 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Frito Promotion 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 Frito Promotion has a NPV value higher than Zero then finance managers at Frito Promotion 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 Frito Promotion, then the stock price of the Frito Promotion 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 Frito Promotion 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 can impact the cash flow of the project.

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.

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 Frito-Lay, Inc.: The Navigator Project (A)

References & Further Readings

Lynda M. Applegate, Richard O. Mason, Melinda B. Conrad (2018), "Frito-Lay, Inc.: The Navigator Project (A) Harvard Business Review Case Study. Published by HBR Publications.


Wendel SWOT Analysis / TOWS Matrix

Services , Business Services


AuBEX SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Office Supplies


Shandong Shuangyi Tech SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Novagen Ingenium Inc SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Shandong Shuangyi Tech SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


China Rongzhong Financial SWOT Analysis / TOWS Matrix

Financial , Consumer Financial Services


Kurabo Industries SWOT Analysis / TOWS Matrix

Consumer Cyclical , Textiles - Non Apparel


Servalakshmi Paper Ltd SWOT Analysis / TOWS Matrix

Basic Materials , Paper & Paper Products


Class Editori SWOT Analysis / TOWS Matrix

Services , Printing & Publishing