×




Lean Process Improvements at Cleveland Clinic 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 Lean Process Improvements at Cleveland Clinic case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Lean Process Improvements at Cleveland Clinic case study is a Harvard Business School (HBR) case study written by Izak Duenyas. The Lean Process Improvements at Cleveland Clinic (referred as “Lean Cleveland” 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 Lean Process Improvements at Cleveland Clinic Case Study


This case study teaches students about lean process improvement projects at the Cleveland Clinic, one of the world's leading hospital systems. The majority of the case focuses on one lean improvement project and leads the student step-by-step through the Kaizen events, and the tools, approaches and outcomes of the project. The case study ends with two short mini-cases on additional process improvement projects at the Cleveland Clinic. The detailed and concise case is ideal for a discussion about lean process improvement in the services industry.


Case Authors : Izak Duenyas

Topic : Technology & Operations

Related Areas :




Calculating Net Present Value (NPV) at 6% for Lean Process Improvements at Cleveland Clinic Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10003563) -10003563 - -
Year 1 3452960 -6550603 3452960 0.9434 3257509
Year 2 3953564 -2597039 7406524 0.89 3518658
Year 3 3960967 1363928 11367491 0.8396 3325704
Year 4 3246989 4610917 14614480 0.7921 2571919
TOTAL 14614480 12673791




The Net Present Value at 6% discount rate is 2670228

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. Profitability Index
2. Payback Period
3. Net Present Value
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 Lean Cleveland 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. Lean Cleveland 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 Lean Process Improvements at Cleveland Clinic

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 Lean Cleveland 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 Lean Cleveland 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 (10003563) -10003563 - -
Year 1 3452960 -6550603 3452960 0.8696 3002574
Year 2 3953564 -2597039 7406524 0.7561 2989462
Year 3 3960967 1363928 11367491 0.6575 2604400
Year 4 3246989 4610917 14614480 0.5718 1856476
TOTAL 10452913


The Net NPV after 4 years is 449350

(10452913 - 10003563 )








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 (10003563) -10003563 - -
Year 1 3452960 -6550603 3452960 0.8333 2877467
Year 2 3953564 -2597039 7406524 0.6944 2745531
Year 3 3960967 1363928 11367491 0.5787 2292226
Year 4 3246989 4610917 14614480 0.4823 1565870
TOTAL 9481094


The Net NPV after 4 years is -522469

At 20% discount rate the NPV is negative (9481094 - 10003563 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Lean Cleveland 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 Lean Cleveland has a NPV value higher than Zero then finance managers at Lean Cleveland 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 Lean Cleveland, then the stock price of the Lean Cleveland 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 Lean Cleveland 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 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.

What can impact the cash flow of the project.

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 Lean Process Improvements at Cleveland Clinic

References & Further Readings

Izak Duenyas (2018), "Lean Process Improvements at Cleveland Clinic Harvard Business Review Case Study. Published by HBR Publications.


ESTec SWOT Analysis / TOWS Matrix

Consumer Cyclical , Audio & Video Equipment


QTS REIT SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Hyundai Motor SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Manufacturers


Arvind Smartspaces SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


GS Engineering & Const SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Space Group Holdings SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


PCCW SWOT Analysis / TOWS Matrix

Services , Communications Services


Sundaram Clayton Ltd SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts