×




YourStory: Strategically Communicating Entrepreneurial Journeys 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 YourStory: Strategically Communicating Entrepreneurial Journeys case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. YourStory: Strategically Communicating Entrepreneurial Journeys case study is a Harvard Business School (HBR) case study written by Atul Arun Pathak, Sunil Kumar Sarangi. The YourStory: Strategically Communicating Entrepreneurial Journeys (referred as “Yourstory Entrepreneurial” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, Growth 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 YourStory: Strategically Communicating Entrepreneurial Journeys Case Study


In July 2015, the founder of YourStory Media Private Limited (YourStory) needed to make key strategic decisions to scale up her business. YourStory was a top-ranked online media platform that focused on developing the entrepreneurial ecosystem in India by publishing news stories about entrepreneurs and start-ups and by organizing entrepreneurial conferences and events. Since its inception in 2008, the company had grown slowly and steadily using its own funds. However, it needed to expand rapidly in order to attract venture capital funding. YourStory's founder knew that potential investors would translate their initial interest into actual investments only if she was able to demonstrate that YourStory had a coherent, comprehensive, and consistent story of its own. She had identified various strategic growth alternatives: given the evolving online media marketplace, which should she pursue to meet her expansion goal? The authors Atul Arun Pathak and Sunil Kumar Sarangi are affiliated with XLRI-Xavier School of Management.


Case Authors : Atul Arun Pathak, Sunil Kumar Sarangi

Topic : Strategy & Execution

Related Areas : Growth strategy




Calculating Net Present Value (NPV) at 6% for YourStory: Strategically Communicating Entrepreneurial Journeys Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10022870) -10022870 - -
Year 1 3472146 -6550724 3472146 0.9434 3275609
Year 2 3956540 -2594184 7428686 0.89 3521307
Year 3 3938118 1343934 11366804 0.8396 3306520
Year 4 3225716 4569650 14592520 0.7921 2555069
TOTAL 14592520 12658505




The Net Present Value at 6% discount rate is 2635635

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. Net Present Value
3. Profitability Index
4. Internal Rate of Return

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. Yourstory Entrepreneurial 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 Yourstory Entrepreneurial 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 YourStory: Strategically Communicating Entrepreneurial Journeys

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 Strategy & Execution 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 Yourstory Entrepreneurial 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 Yourstory Entrepreneurial 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 (10022870) -10022870 - -
Year 1 3472146 -6550724 3472146 0.8696 3019257
Year 2 3956540 -2594184 7428686 0.7561 2991713
Year 3 3938118 1343934 11366804 0.6575 2589377
Year 4 3225716 4569650 14592520 0.5718 1844314
TOTAL 10444660


The Net NPV after 4 years is 421790

(10444660 - 10022870 )








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 (10022870) -10022870 - -
Year 1 3472146 -6550724 3472146 0.8333 2893455
Year 2 3956540 -2594184 7428686 0.6944 2747597
Year 3 3938118 1343934 11366804 0.5787 2279003
Year 4 3225716 4569650 14592520 0.4823 1555611
TOTAL 9475667


The Net NPV after 4 years is -547203

At 20% discount rate the NPV is negative (9475667 - 10022870 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Yourstory Entrepreneurial 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 Yourstory Entrepreneurial has a NPV value higher than Zero then finance managers at Yourstory Entrepreneurial 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 Yourstory Entrepreneurial, then the stock price of the Yourstory Entrepreneurial 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 Yourstory Entrepreneurial 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.

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.

What can impact the cash flow of the project.

Understanding of risks involved in 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 YourStory: Strategically Communicating Entrepreneurial Journeys

References & Further Readings

Atul Arun Pathak, Sunil Kumar Sarangi (2018), "YourStory: Strategically Communicating Entrepreneurial Journeys Harvard Business Review Case Study. Published by HBR Publications.


IGM Financial Inc. SWOT Analysis / TOWS Matrix

Financial , Investment Services


KPS SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Oceania Capital Partners SWOT Analysis / TOWS Matrix

Services , Security Systems & Services


Shenzhen Center Power SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


PayPal Holdings Inc SWOT Analysis / TOWS Matrix

Financial , Consumer Financial Services


AFC Energy SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Forward Air SWOT Analysis / TOWS Matrix

Transportation , Air Courier