×




Partners HealthCare System, Inc. (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 Partners HealthCare System, Inc. (A) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Partners HealthCare System, Inc. (A) case study is a Harvard Business School (HBR) case study written by Gary P. Pisano, Maryam Golnaraghi. The Partners HealthCare System, Inc. (A) (referred as “Affiliation Hospital” from here on) case study provides evaluation & decision scenario in field of Technology & Operations. It also touches upon business topics such as - Value proposition, Competition, IT, Manufacturing, Mergers & acquisitions.

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 Partners HealthCare System, Inc. (A) Case Study


Focuses on the decision confronting senior administrators at the Brigham and Women's Hospital: whether to enter into an affiliation with the Massachusetts General Hospital. Requires students to analyze the complex institutional changes in the health environment and to determine how the proposed affiliation might influence the hospital's chances for successfully carrying out its core missions.


Case Authors : Gary P. Pisano, Maryam Golnaraghi

Topic : Technology & Operations

Related Areas : Competition, IT, Manufacturing, Mergers & acquisitions




Calculating Net Present Value (NPV) at 6% for Partners HealthCare System, Inc. (A) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10015381) -10015381 - -
Year 1 3461285 -6554096 3461285 0.9434 3265363
Year 2 3959345 -2594751 7420630 0.89 3523803
Year 3 3939554 1344803 11360184 0.8396 3307726
Year 4 3231442 4576245 14591626 0.7921 2559605
TOTAL 14591626 12656496




The Net Present Value at 6% discount rate is 2641115

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. Timing of the expected cash flows – stockholders of Affiliation Hospital 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. Affiliation Hospital 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 Partners HealthCare System, Inc. (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 Affiliation Hospital 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 Affiliation Hospital 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 (10015381) -10015381 - -
Year 1 3461285 -6554096 3461285 0.8696 3009813
Year 2 3959345 -2594751 7420630 0.7561 2993834
Year 3 3939554 1344803 11360184 0.6575 2590321
Year 4 3231442 4576245 14591626 0.5718 1847587
TOTAL 10441555


The Net NPV after 4 years is 426174

(10441555 - 10015381 )








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 (10015381) -10015381 - -
Year 1 3461285 -6554096 3461285 0.8333 2884404
Year 2 3959345 -2594751 7420630 0.6944 2749545
Year 3 3939554 1344803 11360184 0.5787 2279834
Year 4 3231442 4576245 14591626 0.4823 1558373
TOTAL 9472157


The Net NPV after 4 years is -543224

At 20% discount rate the NPV is negative (9472157 - 10015381 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Affiliation Hospital 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 Affiliation Hospital has a NPV value higher than Zero then finance managers at Affiliation Hospital 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 Affiliation Hospital, then the stock price of the Affiliation Hospital 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 Affiliation Hospital 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.

Understanding of risks involved in 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.

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 Partners HealthCare System, Inc. (A)

References & Further Readings

Gary P. Pisano, Maryam Golnaraghi (2018), "Partners HealthCare System, Inc. (A) Harvard Business Review Case Study. Published by HBR Publications.


Clementia Pharma SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Globe Textiles SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


AEI Corporation Ltd SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Pearl River A SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Golden Tobacco Ltd SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Tobacco


Abbott Labs SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


Allergy Therapeutics SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Indo Kordsa SWOT Analysis / TOWS Matrix

Consumer Cyclical , Textiles - Non Apparel


Fireangel Safety Tech SWOT Analysis / TOWS Matrix

Technology , Scientific & Technical Instr.


Zhe Jiang Dong Ri SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services