×




Fedore Cooperative: Effective Conflict Resolution and Decision Making 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 Fedore Cooperative: Effective Conflict Resolution and Decision Making case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Fedore Cooperative: Effective Conflict Resolution and Decision Making case study is a Harvard Business School (HBR) case study written by Claudia Sanchez Bajo, Jamie Campbell, Kaye Grant, Nora Russell. The Fedore Cooperative: Effective Conflict Resolution and Decision Making (referred as “Fedore Cooperative” from here on) case study provides evaluation & decision scenario in field of Innovation & Entrepreneurship. It also touches upon business topics such as - Value proposition, .

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 Fedore Cooperative: Effective Conflict Resolution and Decision Making Case Study


In December 2009, Fedore Cooperative (Fedore), a worker cooperative in a major city in Western Canada, was at a critical juncture. A general meeting comprising all members had been convened to resolve conflicts that had been brewing for some time and threatening the survival of the business. The members were inspired by the ideals of participation and equality, and had always made decisions based on consensus. Unfortunately, they had become deeply split over the poor financial performance of the business. There was a fundamental disagreement between two influential members about how to solve their problem. The situation had stalled their cooperative decision-making process, and Fedore's future was at risk. The question was how to present the issues so that Fedore's members could come to a consensus about how to work their way through the problem and find a solution. Claudia Sanchez Bajo is affiliated with University of Texas at Austin. Nora Russell is affiliated with University of Saskatchewan.


Case Authors : Claudia Sanchez Bajo, Jamie Campbell, Kaye Grant, Nora Russell

Topic : Innovation & Entrepreneurship

Related Areas :




Calculating Net Present Value (NPV) at 6% for Fedore Cooperative: Effective Conflict Resolution and Decision Making Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10027027) -10027027 - -
Year 1 3466284 -6560743 3466284 0.9434 3270079
Year 2 3982319 -2578424 7448603 0.89 3544250
Year 3 3975471 1397047 11424074 0.8396 3337882
Year 4 3229000 4626047 14653074 0.7921 2557670
TOTAL 14653074 12709882




The Net Present Value at 6% discount rate is 2682855

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. Profitability Index
3. Internal Rate of Return
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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Fedore Cooperative 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 Fedore Cooperative 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 Fedore Cooperative: Effective Conflict Resolution and Decision Making

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 Innovation & Entrepreneurship 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 Fedore Cooperative 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 Fedore Cooperative 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 (10027027) -10027027 - -
Year 1 3466284 -6560743 3466284 0.8696 3014160
Year 2 3982319 -2578424 7448603 0.7561 3011205
Year 3 3975471 1397047 11424074 0.6575 2613937
Year 4 3229000 4626047 14653074 0.5718 1846191
TOTAL 10485493


The Net NPV after 4 years is 458466

(10485493 - 10027027 )








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 (10027027) -10027027 - -
Year 1 3466284 -6560743 3466284 0.8333 2888570
Year 2 3982319 -2578424 7448603 0.6944 2765499
Year 3 3975471 1397047 11424074 0.5787 2300620
Year 4 3229000 4626047 14653074 0.4823 1557195
TOTAL 9511884


The Net NPV after 4 years is -515143

At 20% discount rate the NPV is negative (9511884 - 10027027 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Fedore Cooperative 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 Fedore Cooperative has a NPV value higher than Zero then finance managers at Fedore Cooperative 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 Fedore Cooperative, then the stock price of the Fedore Cooperative 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 Fedore Cooperative 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 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.

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.

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 Fedore Cooperative: Effective Conflict Resolution and Decision Making

References & Further Readings

Claudia Sanchez Bajo, Jamie Campbell, Kaye Grant, Nora Russell (2018), "Fedore Cooperative: Effective Conflict Resolution and Decision Making Harvard Business Review Case Study. Published by HBR Publications.


Advanced Braking SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


Silicom SWOT Analysis / TOWS Matrix

Technology , Semiconductors


AGNC Invest SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Fidelity China SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


GFC Green Fields SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Treatt PLC SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Darya-Varia SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Cousins Properties SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


CIG ShangHai A SWOT Analysis / TOWS Matrix

Technology , Communications Equipment


Hyfusin SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Personal & Household Prods.