×




XUMA 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 XUMA case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. XUMA case study is a Harvard Business School (HBR) case study written by Andrew McAfee, Kerry Herman. The XUMA (referred as “Xuma Suites” from here on) case study provides evaluation & decision scenario in field of Technology & Operations. It also touches upon business topics such as - Value proposition, Disruptive innovation, Entrepreneurship, Intellectual property, Internet, IT, 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 XUMA Case Study


XUMA is a Silicon Valley start-up that builds customized eBusiness software suites for its corporate clients. This market is crowded with large players, including the major consulting and systems integration companies. To date, building these suites has been a very labor intensive process, which starts essentially from scratch with each new customer. As a result, the suites are expensive and time consuming to develop, and the companies that construct them function largely as "body shops." XUMA is attempting a very different approach. Its founders believe that the software components that make up eBusiness suites have become much like the hardware components that make up a computer; self-contained, modular, and easy to interconnect. They therefore seek to make XUMA an "assembly line" for eBusiness solutions, putting together these components (using proprietary software "glue") rapidly and cheaply. If they succeed at this, they will have divorced the price they can charge for their solutions from the cost of building them.


Case Authors : Andrew McAfee, Kerry Herman

Topic : Technology & Operations

Related Areas : Disruptive innovation, Entrepreneurship, Intellectual property, Internet, IT, Manufacturing




Calculating Net Present Value (NPV) at 6% for XUMA Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10007529) -10007529 - -
Year 1 3459421 -6548108 3459421 0.9434 3263605
Year 2 3969309 -2578799 7428730 0.89 3532671
Year 3 3946073 1367274 11374803 0.8396 3313199
Year 4 3251099 4618373 14625902 0.7921 2575175
TOTAL 14625902 12684649




The Net Present Value at 6% discount rate is 2677120

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. Internal Rate of Return
3. Net Present Value
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. Xuma Suites 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 Xuma Suites 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 XUMA

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 Xuma Suites 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 Xuma Suites 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 (10007529) -10007529 - -
Year 1 3459421 -6548108 3459421 0.8696 3008192
Year 2 3969309 -2578799 7428730 0.7561 3001368
Year 3 3946073 1367274 11374803 0.6575 2594607
Year 4 3251099 4618373 14625902 0.5718 1858826
TOTAL 10462993


The Net NPV after 4 years is 455464

(10462993 - 10007529 )








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 (10007529) -10007529 - -
Year 1 3459421 -6548108 3459421 0.8333 2882851
Year 2 3969309 -2578799 7428730 0.6944 2756465
Year 3 3946073 1367274 11374803 0.5787 2283607
Year 4 3251099 4618373 14625902 0.4823 1567853
TOTAL 9490775


The Net NPV after 4 years is -516754

At 20% discount rate the NPV is negative (9490775 - 10007529 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Xuma Suites 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 Xuma Suites has a NPV value higher than Zero then finance managers at Xuma Suites 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 Xuma Suites, then the stock price of the Xuma Suites 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 Xuma Suites 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 –

Understanding of risks involved in the project.

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.

What will be a multi year spillover effect of various taxation regulations.

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 XUMA

References & Further Readings

Andrew McAfee, Kerry Herman (2018), "XUMA Harvard Business Review Case Study. Published by HBR Publications.


Kelso Technologies Inc SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Sanki Engineering SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Ecrid SWOT Analysis / TOWS Matrix

Services , Business Services


Occidental SWOT Analysis / TOWS Matrix

Energy , Oil & Gas - Integrated


Rogers Sugar Inc. SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


BCA MPS SWOT Analysis / TOWS Matrix

Financial , Regional Banks


Sourcenext Corp SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Obalon Therapeutics SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


Tonnellerie Francois Freres SWOT Analysis / TOWS Matrix

Basic Materials , Containers & Packaging