×




Fotolia N.A.: Acting like a Start-Up in a Mature Industry 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 Fotolia N.A.: Acting like a Start-Up in a Mature Industry case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Fotolia N.A.: Acting like a Start-Up in a Mature Industry case study is a Harvard Business School (HBR) case study written by Rebecca A. Grant, David M. McCutcheon. The Fotolia N.A.: Acting like a Start-Up in a Mature Industry (referred as “Fotolia Istockphoto” from here on) case study provides evaluation & decision scenario in field of Technology & Operations. It also touches upon business topics such as - Value proposition, Marketing.

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 Fotolia N.A.: Acting like a Start-Up in a Mature Industry Case Study


The microstock photography industry took shape in the early 2000s, when iStockphoto commercialized its online catalogue of images contributed by a community of amateur and semi-professional photographers. This case takes place about four years after iStockphoto's purchase by Getty Images, an event that signalled a shift of market dominance from traditional stock photo houses to their microstock competitors. The industry has changed dramatically. Three firms - iStockphoto, Shutterstock and Fotolia LLC - control the lion's share of a mature market, and each dominates a particular segment. The Fotolia management team must find ways to grow Fotolia N.A., even as competitors also seek to exploit the "long tail" in the market. The case asks students to develop strategies to generate new revenue in this rapidly changing environment.


Case Authors : Rebecca A. Grant, David M. McCutcheon

Topic : Technology & Operations

Related Areas : Marketing




Calculating Net Present Value (NPV) at 6% for Fotolia N.A.: Acting like a Start-Up in a Mature Industry Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10013853) -10013853 - -
Year 1 3453509 -6560344 3453509 0.9434 3258027
Year 2 3981903 -2578441 7435412 0.89 3543879
Year 3 3960707 1382266 11396119 0.8396 3325486
Year 4 3225077 4607343 14621196 0.7921 2554563
TOTAL 14621196 12681956




The Net Present Value at 6% discount rate is 2668103

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. Internal Rate of Return
3. Net Present Value
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 Fotolia Istockphoto 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. Fotolia Istockphoto 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 Fotolia N.A.: Acting like a Start-Up in a Mature Industry

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 Fotolia Istockphoto 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 Fotolia Istockphoto 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 (10013853) -10013853 - -
Year 1 3453509 -6560344 3453509 0.8696 3003051
Year 2 3981903 -2578441 7435412 0.7561 3010891
Year 3 3960707 1382266 11396119 0.6575 2604229
Year 4 3225077 4607343 14621196 0.5718 1843948
TOTAL 10462119


The Net NPV after 4 years is 448266

(10462119 - 10013853 )








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 (10013853) -10013853 - -
Year 1 3453509 -6560344 3453509 0.8333 2877924
Year 2 3981903 -2578441 7435412 0.6944 2765210
Year 3 3960707 1382266 11396119 0.5787 2292076
Year 4 3225077 4607343 14621196 0.4823 1555303
TOTAL 9490514


The Net NPV after 4 years is -523339

At 20% discount rate the NPV is negative (9490514 - 10013853 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Fotolia Istockphoto 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 Fotolia Istockphoto has a NPV value higher than Zero then finance managers at Fotolia Istockphoto 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 Fotolia Istockphoto, then the stock price of the Fotolia Istockphoto 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 Fotolia Istockphoto 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 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.

Understanding of risks involved in the project.

What can impact the cash flow of the project.

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

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 Fotolia N.A.: Acting like a Start-Up in a Mature Industry

References & Further Readings

Rebecca A. Grant, David M. McCutcheon (2018), "Fotolia N.A.: Acting like a Start-Up in a Mature Industry Harvard Business Review Case Study. Published by HBR Publications.


Picknpay SWOT Analysis / TOWS Matrix

Services , Retail (Grocery)


Live Company SWOT Analysis / TOWS Matrix

Services , Recreational Activities


Shenzhen Increase Tech A SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Acco Brands SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Office Supplies


Watahan & SWOT Analysis / TOWS Matrix

Services , Retail (Home Improvement)


Hopefluent Group SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Orion Group SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Ephraim Resources Ltd SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Hon Kwok Land Investment SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services