×




Nissan Canada Inc. 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 Nissan Canada Inc. case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Nissan Canada Inc. case study is a Harvard Business School (HBR) case study written by P. Fraser Johnson, Kyle S.K. Hunter. The Nissan Canada Inc. (referred as “Vehicle Nissan's” from here on) case study provides evaluation & decision scenario in field of Technology & Operations. It also touches upon business topics such as - Value proposition, Supply chain.

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 Nissan Canada Inc. Case Study


The corporate manager of vehicle planning at Nissan Canada Inc. had been asked by the director of vehicle ordering for Nissan North America (NNA), to review the proposed vehicle ordering process as part of the new Integrated Customer Order Network (ICON). The ICON project would change Nissan's North American vehicle ordering process from a 'make-to-stock' into a 'make-to-order' environment which called for a significant process transformation for Nissan's operations in North America and Japan. The corporate manager of vehicle planning was hoping that the new process would be exactly what the dealers were seeking in an effort to closer align production with customer demand. However, he needed to evaluate the new process from the perspective of all stakeholders to ensure that Nissan's business objectives could be met.


Case Authors : P. Fraser Johnson, Kyle S.K. Hunter

Topic : Technology & Operations

Related Areas : Supply chain




Calculating Net Present Value (NPV) at 6% for Nissan Canada Inc. Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10014824) -10014824 - -
Year 1 3460999 -6553825 3460999 0.9434 3265093
Year 2 3981742 -2572083 7442741 0.89 3543736
Year 3 3955075 1382992 11397816 0.8396 3320757
Year 4 3246474 4629466 14644290 0.7921 2571511
TOTAL 14644290 12701098




The Net Present Value at 6% discount rate is 2686274

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

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 Vehicle Nissan's 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. Vehicle Nissan's 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 Nissan Canada Inc.

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 Vehicle Nissan's 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 Vehicle Nissan's 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 (10014824) -10014824 - -
Year 1 3460999 -6553825 3460999 0.8696 3009564
Year 2 3981742 -2572083 7442741 0.7561 3010769
Year 3 3955075 1382992 11397816 0.6575 2600526
Year 4 3246474 4629466 14644290 0.5718 1856182
TOTAL 10477041


The Net NPV after 4 years is 462217

(10477041 - 10014824 )








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 (10014824) -10014824 - -
Year 1 3460999 -6553825 3460999 0.8333 2884166
Year 2 3981742 -2572083 7442741 0.6944 2765099
Year 3 3955075 1382992 11397816 0.5787 2288817
Year 4 3246474 4629466 14644290 0.4823 1565622
TOTAL 9503703


The Net NPV after 4 years is -511121

At 20% discount rate the NPV is negative (9503703 - 10014824 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Vehicle Nissan's 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 Vehicle Nissan's has a NPV value higher than Zero then finance managers at Vehicle Nissan's 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 Vehicle Nissan's, then the stock price of the Vehicle Nissan's 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 Vehicle Nissan's 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 key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

What can impact the cash flow of the project.

Understanding of risks involved in the project.

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

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.

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 Nissan Canada Inc.

References & Further Readings

P. Fraser Johnson, Kyle S.K. Hunter (2018), "Nissan Canada Inc. Harvard Business Review Case Study. Published by HBR Publications.


The Blackstone SWOT Analysis / TOWS Matrix

Financial , Investment Services


Korea Plasma Tech U SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Iconix Brand SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


Imagineer SWOT Analysis / TOWS Matrix

Technology , Computer Services


Enterprise Diversified SWOT Analysis / TOWS Matrix

Services , Communications Services


Tervita SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Vodafone Group PLC SWOT Analysis / TOWS Matrix

Services , Communications Services