×




XenSource 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 XenSource case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. XenSource case study is a Harvard Business School (HBR) case study written by Mark Leslie. The XenSource (referred as “Xensource Trappings” from here on) case study provides evaluation & decision scenario in field of Technology & Operations. It also touches upon business topics such as - Value proposition, Internet, Pricing.

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 XenSource Case Study


After significant changes in management, strategic direction and product focus, XenSource, a virtualization software start-up that relies on open source code, faces key decisions regarding the pricing and packaging of its products, a challenge which is compounded by two additional factors: the tension with all of the trappings of open source and the objective to catch / overtake the established incumbent, VMware.


Case Authors : Mark Leslie

Topic : Technology & Operations

Related Areas : Internet, Pricing




Calculating Net Present Value (NPV) at 6% for XenSource Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10020491) -10020491 - -
Year 1 3444306 -6576185 3444306 0.9434 3249345
Year 2 3961276 -2614909 7405582 0.89 3525522
Year 3 3944251 1329342 11349833 0.8396 3311669
Year 4 3226283 4555625 14576116 0.7921 2555518
TOTAL 14576116 12642054




The Net Present Value at 6% discount rate is 2621563

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. Internal Rate of Return
2. Profitability Index
3. Net Present Value
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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Xensource Trappings 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 Xensource Trappings 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 XenSource

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 Xensource Trappings 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 Xensource Trappings 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 (10020491) -10020491 - -
Year 1 3444306 -6576185 3444306 0.8696 2995049
Year 2 3961276 -2614909 7405582 0.7561 2995294
Year 3 3944251 1329342 11349833 0.6575 2593409
Year 4 3226283 4555625 14576116 0.5718 1844638
TOTAL 10428389


The Net NPV after 4 years is 407898

(10428389 - 10020491 )








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 (10020491) -10020491 - -
Year 1 3444306 -6576185 3444306 0.8333 2870255
Year 2 3961276 -2614909 7405582 0.6944 2750886
Year 3 3944251 1329342 11349833 0.5787 2282553
Year 4 3226283 4555625 14576116 0.4823 1555885
TOTAL 9459579


The Net NPV after 4 years is -560912

At 20% discount rate the NPV is negative (9459579 - 10020491 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Xensource Trappings 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 Xensource Trappings has a NPV value higher than Zero then finance managers at Xensource Trappings 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 Xensource Trappings, then the stock price of the Xensource Trappings 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 Xensource Trappings 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 –

Understanding of risks involved in the project.

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.

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 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 XenSource

References & Further Readings

Mark Leslie (2018), "XenSource Harvard Business Review Case Study. Published by HBR Publications.


Bunge SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Esker SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Charoen Pokphand Indonesia SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Muraki SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


Remy Cointreau SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Beverages (Alcoholic)


BIOM UP SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


HKS SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


Ag Growth Int SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Crops


Orissa Minerals SWOT Analysis / TOWS Matrix

Basic Materials , Metal Mining


Inventergy SWOT Analysis / TOWS Matrix

Technology , Communications Equipment