A PHP Error was encountered

Severity: Warning

Message: fopen(/var/lib/php/sessions/ci_session5di53bmevtqhptmnktf0iu3lsfepllln): failed to open stream: No space left on device

Filename: drivers/Session_files_driver.php

Line Number: 174

Backtrace:

File: /var/www/oakspringuniversity.com/public_html/application/controllers/Frontpage.php
Line: 9
Function: __construct

File: /var/www/oakspringuniversity.com/public_html/index.php
Line: 315
Function: require_once

A PHP Error was encountered

Severity: Warning

Message: session_start(): Failed to read session data: user (path: /var/lib/php/sessions)

Filename: Session/Session.php

Line Number: 143

Backtrace:

File: /var/www/oakspringuniversity.com/public_html/application/controllers/Frontpage.php
Line: 9
Function: __construct

File: /var/www/oakspringuniversity.com/public_html/index.php
Line: 315
Function: require_once

NPV: Fintech and Finance Transformation: The Rise of Ant Financial Net Present Value Case Analysis
×




Fintech and Finance Transformation: The Rise of Ant Financial 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 Fintech and Finance Transformation: The Rise of Ant Financial case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Fintech and Finance Transformation: The Rise of Ant Financial case study is a Harvard Business School (HBR) case study written by Rainny Shuyan Xie, Siew-Kien Sia, Boon Siong Neo. The Fintech and Finance Transformation: The Rise of Ant Financial (referred as “Ant Fintech” from here on) case study provides evaluation & decision scenario in field of Technology & Operations. It also touches upon business topics such as - Value proposition, Entrepreneurship, Financial management, Innovation, Internet, 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 Fintech and Finance Transformation: The Rise of Ant Financial Case Study


This case presents the phenomenal rise of Ant Financial Services, which started as Alipay, and has since grown to become the world's largest Fintech company. Seeing itself as a Techfin rather Fintech company, Ant Financial leverages cutting edge technology to provide accessible finance to the underserved SMEs and individuals. This case highlights the dynamic evolution of its business model and its ecosystem. The case also brings up the key challenges that Ant Financial has to deal with, i.e., the intensely competitive Fintech landscape, the viability of its ambitious strategy for inclusive finance, and the transferability of its success beyond China.


Case Authors : Rainny Shuyan Xie, Siew-Kien Sia, Boon Siong Neo

Topic : Technology & Operations

Related Areas : Entrepreneurship, Financial management, Innovation, Internet, Strategy




Calculating Net Present Value (NPV) at 6% for Fintech and Finance Transformation: The Rise of Ant Financial Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10000020) -10000020 - -
Year 1 3452099 -6547921 3452099 0.9434 3256697
Year 2 3954462 -2593459 7406561 0.89 3519457
Year 3 3952160 1358701 11358721 0.8396 3318310
Year 4 3245756 4604457 14604477 0.7921 2570943
TOTAL 14604477 12665407


The Net Present Value at 6% discount rate is 2665387

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. Internal Rate of Return
3. Profitability Index
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. Ant Fintech 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 Ant Fintech 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 Fintech and Finance Transformation: The Rise of Ant Financial

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 Ant Fintech 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 Ant Fintech 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 (10000020) -10000020 - -
Year 1 3452099 -6547921 3452099 0.8696 3001825
Year 2 3954462 -2593459 7406561 0.7561 2990141
Year 3 3952160 1358701 11358721 0.6575 2598609
Year 4 3245756 4604457 14604477 0.5718 1855772
TOTAL 10446347


The Net NPV after 4 years is 446327

(10446347 - 10000020 )






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 (10000020) -10000020 - -
Year 1 3452099 -6547921 3452099 0.8333 2876749
Year 2 3954462 -2593459 7406561 0.6944 2746154
Year 3 3952160 1358701 11358721 0.5787 2287130
Year 4 3245756 4604457 14604477 0.4823 1565276
TOTAL 9475309


The Net NPV after 4 years is -524711

At 20% discount rate the NPV is negative (9475309 - 10000020 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Ant Fintech 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 Ant Fintech has a NPV value higher than Zero then finance managers at Ant Fintech 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 Ant Fintech, then the stock price of the Ant Fintech 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 Ant Fintech 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.

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.

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.




References & Further Readings

Rainny Shuyan Xie, Siew-Kien Sia, Boon Siong Neo (2018), "Fintech and Finance Transformation: The Rise of Ant Financial Harvard Business Review Case Study. Published by HBR Publications.