×




Tactical NAV: Innovation in the US Army 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 Tactical NAV: Innovation in the US Army case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Tactical NAV: Innovation in the US Army case study is a Harvard Business School (HBR) case study written by Dennis A Adams, Blake Ives, Iris Junglas. The Tactical NAV: Innovation in the US Army (referred as “Nav Soldiers” 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 Tactical NAV: Innovation in the US Army Case Study


Increasingly, employees are innovating with their own consumer technologies (such as smartphones and tablets), rather than looking to their companies' IT departments to lead technical innovation. This can give rise to tension between employees and IT departments, and this tension is particularly pronounced in the US military, where long systems development times run headlong into young, technology-savvy soldiers arriving in camp with smartphones, sophisticated applications, and high expectations. In this case study, this phenomenon plays out in the person of a US Army Captain who, using resources obtained via the Internet and while on a tour of duty in Afghanistan, develops and sells an inexpensive iPhone application - Tactical NAV - that provides soldiers with a sophisticated navigation tool.


Case Authors : Dennis A Adams, Blake Ives, Iris Junglas

Topic : Technology & Operations

Related Areas :




Calculating Net Present Value (NPV) at 6% for Tactical NAV: Innovation in the US Army Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10001196) -10001196 - -
Year 1 3449102 -6552094 3449102 0.9434 3253870
Year 2 3960020 -2592074 7409122 0.89 3524404
Year 3 3959931 1367857 11369053 0.8396 3324834
Year 4 3223470 4591327 14592523 0.7921 2553290
TOTAL 14592523 12656398




The Net Present Value at 6% discount rate is 2655202

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. Internal Rate of Return
2. Net Present Value
3. Payback Period
4. Profitability Index

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 Nav Soldiers 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. Nav Soldiers 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 Tactical NAV: Innovation in the US Army

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 Nav Soldiers 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 Nav Soldiers 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 (10001196) -10001196 - -
Year 1 3449102 -6552094 3449102 0.8696 2999219
Year 2 3960020 -2592074 7409122 0.7561 2994344
Year 3 3959931 1367857 11369053 0.6575 2603719
Year 4 3223470 4591327 14592523 0.5718 1843029
TOTAL 10440312


The Net NPV after 4 years is 439116

(10440312 - 10001196 )








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 (10001196) -10001196 - -
Year 1 3449102 -6552094 3449102 0.8333 2874252
Year 2 3960020 -2592074 7409122 0.6944 2750014
Year 3 3959931 1367857 11369053 0.5787 2291627
Year 4 3223470 4591327 14592523 0.4823 1554528
TOTAL 9470421


The Net NPV after 4 years is -530775

At 20% discount rate the NPV is negative (9470421 - 10001196 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Nav Soldiers 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 Nav Soldiers has a NPV value higher than Zero then finance managers at Nav Soldiers 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 Nav Soldiers, then the stock price of the Nav Soldiers 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 Nav Soldiers 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 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.

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 Tactical NAV: Innovation in the US Army

References & Further Readings

Dennis A Adams, Blake Ives, Iris Junglas (2018), "Tactical NAV: Innovation in the US Army Harvard Business Review Case Study. Published by HBR Publications.


Zhenhua Tech A SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Zhejiang Meilun Elevator SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Atsugi Co Ltd SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


System D SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Worldpay SWOT Analysis / TOWS Matrix

Services , Business Services


Ahkun Co Ltd SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Pacific WebWorks SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Smart Parking Ltd SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Illumina SWOT Analysis / TOWS Matrix

Technology , Scientific & Technical Instr.


Cheryong Electric SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls