×




Senn Delaney: An Entrepreneurial Exit In the Consulting Industry 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 Senn Delaney: An Entrepreneurial Exit In the Consulting Industry case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Senn Delaney: An Entrepreneurial Exit In the Consulting Industry case study is a Harvard Business School (HBR) case study written by Justin I. Miller, Emily Hazlett. The Senn Delaney: An Entrepreneurial Exit In the Consulting Industry (referred as “Senn Delaney” from here on) case study provides evaluation & decision scenario in field of Innovation & Entrepreneurship. It also touches upon business topics such as - Value proposition, Organizational culture, Organizational structure.

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 Senn Delaney: An Entrepreneurial Exit In the Consulting Industry Case Study


Senn Delaney is a culture-shaping consulting firm located in California. From 1999-2012, the firm was led by CEO Jim Hart. The case traces Senn Delaney's path from acquisition target in 1999 to private buyout after failure of the acquirer in 2003. It also examines the significant investments the firm made in culture, structure, and technology to restore and expand its capacity to serve its clients. When faced with a decision point for exit, stakes are high as Hart and the legacy partners decide what entrepreneurial exit strategy will provide the greatest reward for the firm and its partners.


Case Authors : Justin I. Miller, Emily Hazlett

Topic : Innovation & Entrepreneurship

Related Areas : Organizational culture, Organizational structure




Calculating Net Present Value (NPV) at 6% for Senn Delaney: An Entrepreneurial Exit In the Consulting Industry Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10002552) -10002552 - -
Year 1 3464587 -6537965 3464587 0.9434 3268478
Year 2 3971810 -2566155 7436397 0.89 3534897
Year 3 3945035 1378880 11381432 0.8396 3312327
Year 4 3235562 4614442 14616994 0.7921 2562868
TOTAL 14616994 12678571




The Net Present Value at 6% discount rate is 2676019

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. 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 Senn Delaney 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. Senn Delaney 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 Senn Delaney: An Entrepreneurial Exit In the Consulting Industry

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 Senn Delaney 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 Senn Delaney 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 (10002552) -10002552 - -
Year 1 3464587 -6537965 3464587 0.8696 3012684
Year 2 3971810 -2566155 7436397 0.7561 3003259
Year 3 3945035 1378880 11381432 0.6575 2593925
Year 4 3235562 4614442 14616994 0.5718 1849943
TOTAL 10459811


The Net NPV after 4 years is 457259

(10459811 - 10002552 )








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 (10002552) -10002552 - -
Year 1 3464587 -6537965 3464587 0.8333 2887156
Year 2 3971810 -2566155 7436397 0.6944 2758201
Year 3 3945035 1378880 11381432 0.5787 2283006
Year 4 3235562 4614442 14616994 0.4823 1560360
TOTAL 9488723


The Net NPV after 4 years is -513829

At 20% discount rate the NPV is negative (9488723 - 10002552 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Senn Delaney 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 Senn Delaney has a NPV value higher than Zero then finance managers at Senn Delaney 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 Senn Delaney, then the stock price of the Senn Delaney 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 Senn Delaney 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 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.

What will be a multi year spillover effect of various taxation regulations.

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 Senn Delaney: An Entrepreneurial Exit In the Consulting Industry

References & Further Readings

Justin I. Miller, Emily Hazlett (2018), "Senn Delaney: An Entrepreneurial Exit In the Consulting Industry Harvard Business Review Case Study. Published by HBR Publications.


Ensol Biosciences SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Ifg Group SWOT Analysis / TOWS Matrix

Financial , Investment Services


Esautomotion SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Shree Ganesh Forgings Ltd SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


RBS PLC SWOT Analysis / TOWS Matrix

Financial , Regional Banks


Pharol SGPS SA SWOT Analysis / TOWS Matrix

Services , Communications Services


Zero SWOT Analysis / TOWS Matrix

Transportation , Trucking


Elec-Tech Int A SWOT Analysis / TOWS Matrix

Consumer Cyclical , Appliance & Tool


Capital Senior Living SWOT Analysis / TOWS Matrix

Healthcare , Healthcare Facilities