×




Grocery Gateway: Customer Delivery Operations 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 Grocery Gateway: Customer Delivery Operations case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Grocery Gateway: Customer Delivery Operations case study is a Harvard Business School (HBR) case study written by P. Fraser Johnson. The Grocery Gateway: Customer Delivery Operations (referred as “Gateway's Grocery” from here on) case study provides evaluation & decision scenario in field of Technology & Operations. It also touches upon business topics such as - Value proposition, Operations management.

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 Grocery Gateway: Customer Delivery Operations Case Study


As Canada's largest direct online grocer, Grocery Gateway provided home delivery to approximately 125,000 customers in the Greater Toronto area, which covered a territory of approximately 3,200 square kilometres. Grocery Gateway's management staff was concerned that the company had been met only 67 per cent of its target of making four deliveries per hour. Consequently, the vice-president of industrial engineering and operations had been asked to make some recommendations aimed at improving delivery operations. These recommendations would be presented at Grocery Gateway's next weekly management meeting. There are a number of options that were worth considering. The vice-president's job was to pinpoint those options and assess how each one might affect the company's existing operation. The final choice would have to reflect and maintain Grocery Gateway's focus on low cost and high service.


Case Authors : P. Fraser Johnson

Topic : Technology & Operations

Related Areas : Operations management




Calculating Net Present Value (NPV) at 6% for Grocery Gateway: Customer Delivery Operations Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10007809) -10007809 - -
Year 1 3443433 -6564376 3443433 0.9434 3248522
Year 2 3964184 -2600192 7407617 0.89 3528110
Year 3 3958158 1357966 11365775 0.8396 3323346
Year 4 3225729 4583695 14591504 0.7921 2555080
TOTAL 14591504 12655057




The Net Present Value at 6% discount rate is 2647248

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. Profitability Index
3. Payback Period
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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Gateway's Grocery 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 Gateway's Grocery 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 Grocery Gateway: Customer Delivery Operations

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 Gateway's Grocery 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 Gateway's Grocery 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 (10007809) -10007809 - -
Year 1 3443433 -6564376 3443433 0.8696 2994290
Year 2 3964184 -2600192 7407617 0.7561 2997493
Year 3 3958158 1357966 11365775 0.6575 2602553
Year 4 3225729 4583695 14591504 0.5718 1844321
TOTAL 10438656


The Net NPV after 4 years is 430847

(10438656 - 10007809 )








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 (10007809) -10007809 - -
Year 1 3443433 -6564376 3443433 0.8333 2869528
Year 2 3964184 -2600192 7407617 0.6944 2752906
Year 3 3958158 1357966 11365775 0.5787 2290601
Year 4 3225729 4583695 14591504 0.4823 1555618
TOTAL 9468652


The Net NPV after 4 years is -539157

At 20% discount rate the NPV is negative (9468652 - 10007809 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Gateway's Grocery 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 Gateway's Grocery has a NPV value higher than Zero then finance managers at Gateway's Grocery 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 Gateway's Grocery, then the stock price of the Gateway's Grocery 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 Gateway's Grocery 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.

Understanding of risks involved in the project.

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

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.

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 Grocery Gateway: Customer Delivery Operations

References & Further Readings

P. Fraser Johnson (2018), "Grocery Gateway: Customer Delivery Operations Harvard Business Review Case Study. Published by HBR Publications.


PNM Resources SWOT Analysis / TOWS Matrix

Utilities , Electric Utilities


HKC Holdings SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Echo Trading Co Ltd SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Sensera SWOT Analysis / TOWS Matrix

Technology , Communications Equipment


Regency Mines SWOT Analysis / TOWS Matrix

Basic Materials , Metal Mining


Nippon Filcon SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Jayex Healthcare Ltd SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Bakkavor SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Satin Creditcare Network Ltd SWOT Analysis / TOWS Matrix

Financial , Consumer Financial Services