Dilli Haat: Reviving Lost Glory 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 Dilli Haat: Reviving Lost Glory case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Dilli Haat: Reviving Lost Glory case study is a Harvard Business School (HBR) case study written by Amita Mital, Shrey Vig. The Dilli Haat: Reviving Lost Glory (referred as “Dilli Haat” from here on) case study provides evaluation & decision scenario in field of Leadership & Managing People. It also touches upon business topics such as - Value proposition, Decision making, 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 Dilli Haat: Reviving Lost Glory Case Study

Dilli Haat started in 1994 with the objective of providing infrastructure to craftspeople from across India to sell their traditional crafts in an urban marketplace and prevent their exploitation by intermediaries. The marketplace, set up in the heart of Delhi, the capital of India, was a one-stop shop for visitors seeking authentic India handicrafts and handloomed products. Dilli Haat provided a unique shopping experience in a well-laid-out area, where shopping was combined with cultural extravaganzas and food courts offering cuisine from all the states of India. It became a sought-after destination not only for shopping but also as a meeting place, where families and friends could spend time together. After rising to its glory, Dilli Haat witnessed a decrease in visits and was losing its spirit. In January 2016, the manager was faced with the challenge of restoring Dilli Haat to its former glory. Amita Mital is affiliated with Indian Institute of Management Lucknow.

Case Authors : Amita Mital, Shrey Vig

Topic : Leadership & Managing People

Related Areas : Decision making, Strategy

Calculating Net Present Value (NPV) at 6% for Dilli Haat: Reviving Lost Glory Case Study

Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Cash Flows
Year 0 (10007448) -10007448 - -
Year 1 3463777 -6543671 3463777 0.9434 3267714
Year 2 3955846 -2587825 7419623 0.89 3520689
Year 3 3951512 1363687 11371135 0.8396 3317766
Year 4 3248772 4612459 14619907 0.7921 2573332
TOTAL 14619907 12679500

The Net Present Value at 6% discount rate is 2672052

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. Internal Rate of Return
3. Profitability Index
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. Dilli Haat 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 Dilli Haat 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 Dilli Haat: Reviving Lost Glory

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 Leadership & Managing People 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 Dilli Haat 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 Dilli Haat 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 %
Cash Flows
Year 0 (10007448) -10007448 - -
Year 1 3463777 -6543671 3463777 0.8696 3011980
Year 2 3955846 -2587825 7419623 0.7561 2991188
Year 3 3951512 1363687 11371135 0.6575 2598183
Year 4 3248772 4612459 14619907 0.5718 1857496
TOTAL 10458847

The Net NPV after 4 years is 451399

(10458847 - 10007448 )

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 %
Cash Flows
Year 0 (10007448) -10007448 - -
Year 1 3463777 -6543671 3463777 0.8333 2886481
Year 2 3955846 -2587825 7419623 0.6944 2747115
Year 3 3951512 1363687 11371135 0.5787 2286755
Year 4 3248772 4612459 14619907 0.4823 1566730
TOTAL 9487081

The Net NPV after 4 years is -520367

At 20% discount rate the NPV is negative (9487081 - 10007448 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Dilli Haat 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 Dilli Haat has a NPV value higher than Zero then finance managers at Dilli Haat 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 Dilli Haat, then the stock price of the Dilli Haat 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 Dilli Haat 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 will be a multi year spillover effect of various taxation regulations.

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 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.

Negotiation Strategy of Dilli Haat: Reviving Lost Glory

References & Further Readings

Amita Mital, Shrey Vig (2018), "Dilli Haat: Reviving Lost Glory Harvard Business Review Case Study. Published by HBR Publications.

Barnes SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products

Misawa Homes SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services

Sol SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing

Yuexiu Property Co SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services

Guangdong Silvere Sci and Tech SWOT Analysis / TOWS Matrix

Basic Materials , Chemicals - Plastics & Rubber

Jeco SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts

Shenzhen Hopewind Electric SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls

Merus SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs