×




Parker Biscuits, Inc.: Venturing into China 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 Parker Biscuits, Inc.: Venturing into China case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Parker Biscuits, Inc.: Venturing into China case study is a Harvard Business School (HBR) case study written by Ann E. Gray. The Parker Biscuits, Inc.: Venturing into China (referred as “Biscuits Parker's” from here on) case study provides evaluation & decision scenario in field of Technology & Operations. It also touches upon business topics such as - Value proposition, Manufacturing.

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 Parker Biscuits, Inc.: Venturing into China Case Study


Carol Wittenberg's first major task as president of the Asia/Pacific business for Parker's Biscuits is to set up a joint venture to manufacture biscuits in China. The team that Wittenberg has put together to find a joint venture partner has narrowed the choice down to two quite different Chinese enterprises. One partner is larger, has broader product lines, and offers a better estimated financial payback on the investment. The other appears to be much more open to Parker's manufacturing management methods. Either choice will represent the company's largest single investment in a joint venture to date.


Case Authors : Ann E. Gray

Topic : Technology & Operations

Related Areas : Manufacturing




Calculating Net Present Value (NPV) at 6% for Parker Biscuits, Inc.: Venturing into China Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10016191) -10016191 - -
Year 1 3458744 -6557447 3458744 0.9434 3262966
Year 2 3981684 -2575763 7440428 0.89 3543685
Year 3 3971918 1396155 11412346 0.8396 3334899
Year 4 3241428 4637583 14653774 0.7921 2567515
TOTAL 14653774 12709064




The Net Present Value at 6% discount rate is 2692873

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. Internal Rate of Return
3. Profitability Index
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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Biscuits Parker's 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 Biscuits Parker's 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 Parker Biscuits, Inc.: Venturing into China

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 Biscuits Parker's 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 Biscuits Parker's 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 (10016191) -10016191 - -
Year 1 3458744 -6557447 3458744 0.8696 3007603
Year 2 3981684 -2575763 7440428 0.7561 3010725
Year 3 3971918 1396155 11412346 0.6575 2611601
Year 4 3241428 4637583 14653774 0.5718 1853297
TOTAL 10483226


The Net NPV after 4 years is 467035

(10483226 - 10016191 )








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 (10016191) -10016191 - -
Year 1 3458744 -6557447 3458744 0.8333 2882287
Year 2 3981684 -2575763 7440428 0.6944 2765058
Year 3 3971918 1396155 11412346 0.5787 2298564
Year 4 3241428 4637583 14653774 0.4823 1563189
TOTAL 9509097


The Net NPV after 4 years is -507094

At 20% discount rate the NPV is negative (9509097 - 10016191 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Biscuits Parker's 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 Biscuits Parker's has a NPV value higher than Zero then finance managers at Biscuits Parker's 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 Biscuits Parker's, then the stock price of the Biscuits Parker's 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 Biscuits Parker's 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.

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.

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.

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 Parker Biscuits, Inc.: Venturing into China

References & Further Readings

Ann E. Gray (2018), "Parker Biscuits, Inc.: Venturing into China Harvard Business Review Case Study. Published by HBR Publications.


Fletcher Building Ltd PK SWOT Analysis / TOWS Matrix

Capital Goods , Construction - Raw Materials


Shanon SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Hebei Baoshuo SWOT Analysis / TOWS Matrix

Financial , Investment Services


Simulations Plus SWOT Analysis / TOWS Matrix

Technology , Software & Programming


RH Petrogas Ltd SWOT Analysis / TOWS Matrix

Energy , Oil & Gas Operations


Artisanal Brands SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Nextchip SWOT Analysis / TOWS Matrix

Technology , Semiconductors


De La Rue SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Office Supplies