×




Wooqer: Making Business Social (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 Wooqer: Making Business Social (B) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Wooqer: Making Business Social (B) case study is a Harvard Business School (HBR) case study written by Shankar Venkatagiri, Yalla Veera Prakash. The Wooqer: Making Business Social (B) (referred as “Wooqer Engagement” from here on) case study provides evaluation & decision scenario in field of Technology & Operations. It also touches upon business topics such as - Value proposition, Innovation, IT, Manufacturing, 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 Wooqer: Making Business Social (B) Case Study


Information technologies enable key divisions of an organization such as HR, Training, Operations, and Legal, to achieve operational efficiency. In addition, IT can and must be used to enhance the company's strategic positioning, by "socially" engaging an ecosystem of stakeholders: employees, suppliers, and customers. For this, the company's back-end IT infrastructure must be linked up with the front-line, so that information can flow smoothly, and important decisions can be taken in real-time. In this context, we make a distinction between Systems of Record and Systems of Engagement. The latter category of IT is now emerging, and will change the business landscape in substantial ways. This case is about one such platform of engagement called Wooqer, which business heads can harness to tackle a variety of problems. Wooqer facilitates communities of users to function independently, without requiring constant assistance from IT. The case begins by describing the information systems that drive business at Madura Fashion & Lifestyle, India's largest apparel retailer. In a rapidly expanding retail environment, Madura's Strategy Head has to decide between implementing point solutions to different technology problems, and rolling out a system of engagement.


Case Authors : Shankar Venkatagiri, Yalla Veera Prakash

Topic : Technology & Operations

Related Areas : Innovation, IT, Manufacturing, Strategy




Calculating Net Present Value (NPV) at 6% for Wooqer: Making Business Social (B) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10023987) -10023987 - -
Year 1 3466590 -6557397 3466590 0.9434 3270368
Year 2 3974300 -2583097 7440890 0.89 3537113
Year 3 3966410 1383313 11407300 0.8396 3330274
Year 4 3249028 4632341 14656328 0.7921 2573534
TOTAL 14656328 12711290




The Net Present Value at 6% discount rate is 2687303

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. Profitability Index
2. Internal Rate of Return
3. Payback Period
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 Wooqer Engagement 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. Wooqer Engagement 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 Wooqer: Making Business Social (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 Wooqer Engagement 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 Wooqer Engagement 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 (10023987) -10023987 - -
Year 1 3466590 -6557397 3466590 0.8696 3014426
Year 2 3974300 -2583097 7440890 0.7561 3005142
Year 3 3966410 1383313 11407300 0.6575 2607979
Year 4 3249028 4632341 14656328 0.5718 1857642
TOTAL 10485189


The Net NPV after 4 years is 461202

(10485189 - 10023987 )








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 (10023987) -10023987 - -
Year 1 3466590 -6557397 3466590 0.8333 2888825
Year 2 3974300 -2583097 7440890 0.6944 2759931
Year 3 3966410 1383313 11407300 0.5787 2295376
Year 4 3249028 4632341 14656328 0.4823 1566854
TOTAL 9510985


The Net NPV after 4 years is -513002

At 20% discount rate the NPV is negative (9510985 - 10023987 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Wooqer Engagement 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 Wooqer Engagement has a NPV value higher than Zero then finance managers at Wooqer Engagement 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 Wooqer Engagement, then the stock price of the Wooqer Engagement 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 Wooqer Engagement 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 Wooqer: Making Business Social (B)

References & Further Readings

Shankar Venkatagiri, Yalla Veera Prakash (2018), "Wooqer: Making Business Social (B) Harvard Business Review Case Study. Published by HBR Publications.


AZZ SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Haesung Optics SWOT Analysis / TOWS Matrix

Technology , Scientific & Technical Instr.


Daeyang Electric SWOT Analysis / TOWS Matrix

Consumer Cyclical , Furniture & Fixtures


ContraFect Corp SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Mediatechnics Corp SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Office Supplies


Yamatane Corp SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Sanyo Department Store SWOT Analysis / TOWS Matrix

Services , Retail (Department & Discount)


China Harzone Industry SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods