×




Bharti Airtel (B) 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 Bharti Airtel (B) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Bharti Airtel (B) case study is a Harvard Business School (HBR) case study written by C.K. Prahalad, M.S. Krishnan, Sheel Mohnot. The Bharti Airtel (B) (referred as “Airtel Bharti” from here on) case study provides evaluation & decision scenario in field of Technology & Operations. It also touches upon business topics such as - Value proposition, Government, Growth strategy.

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 Bharti Airtel (B) Case Study


This case study on India's wireless giant Bharti Airtel (Airtel) is the second of two cases on the company that show how the firm exemplifies many of the tenets set forth in the book The New Age of Innovation by CK Prahalad and MS Krishnan. Case B presents the students with the varied strategies that Airtel has pursued to become one of the most profitable wireless telecommunications companies in the world, despite the fact that it operates in one of the poorest countries on Earth. Airtel changed the industry by moving away from such standard metrics as Average Revenue Per User (ARPU) and has employed alternative measurements for success. It has also relied heavily on outsourcing non-core functions and designed unique Value-Added Services (VAS) for its varied customer base. The case asks students how Airtel can maintain its culture of innovation while growing quickly. How will it be able to remain agile, entrepreneurial, and flexible in the face of the necessary standardization that accompanies global expansion?


Case Authors : C.K. Prahalad, M.S. Krishnan, Sheel Mohnot

Topic : Technology & Operations

Related Areas : Government, Growth strategy




Calculating Net Present Value (NPV) at 6% for Bharti Airtel (B) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10011397) -10011397 - -
Year 1 3469198 -6542199 3469198 0.9434 3272828
Year 2 3955625 -2586574 7424823 0.89 3520492
Year 3 3942135 1355561 11366958 0.8396 3309893
Year 4 3223444 4579005 14590402 0.7921 2553270
TOTAL 14590402 12656483




The Net Present Value at 6% discount rate is 2645086

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. Timing of the expected cash flows – stockholders of Airtel Bharti 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. Airtel Bharti 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 Bharti Airtel (B)

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 Airtel Bharti 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 Airtel Bharti 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 (10011397) -10011397 - -
Year 1 3469198 -6542199 3469198 0.8696 3016694
Year 2 3955625 -2586574 7424823 0.7561 2991021
Year 3 3942135 1355561 11366958 0.6575 2592018
Year 4 3223444 4579005 14590402 0.5718 1843015
TOTAL 10442747


The Net NPV after 4 years is 431350

(10442747 - 10011397 )








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 (10011397) -10011397 - -
Year 1 3469198 -6542199 3469198 0.8333 2890998
Year 2 3955625 -2586574 7424823 0.6944 2746962
Year 3 3942135 1355561 11366958 0.5787 2281328
Year 4 3223444 4579005 14590402 0.4823 1554516
TOTAL 9473804


The Net NPV after 4 years is -537593

At 20% discount rate the NPV is negative (9473804 - 10011397 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Airtel Bharti 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 Airtel Bharti has a NPV value higher than Zero then finance managers at Airtel Bharti 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 Airtel Bharti, then the stock price of the Airtel Bharti 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 Airtel Bharti 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.

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

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.

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 Bharti Airtel (B)

References & Further Readings

C.K. Prahalad, M.S. Krishnan, Sheel Mohnot (2018), "Bharti Airtel (B) Harvard Business Review Case Study. Published by HBR Publications.


Premium SWOT Analysis / TOWS Matrix

Financial , Consumer Financial Services


Amedisys SWOT Analysis / TOWS Matrix

Healthcare , Healthcare Facilities


Sam Engineering Equip SWOT Analysis / TOWS Matrix

Technology , Scientific & Technical Instr.


Best Food Hold SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


Abist Co Ltd SWOT Analysis / TOWS Matrix

Services , Business Services


Ares Capital SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Oak Ridge SWOT Analysis / TOWS Matrix

Financial , Regional Banks


Nishikawa Rubber SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts