×




Civic Entrepreneurial Ecosystems: Smart City Emergence in Kansas City 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 Civic Entrepreneurial Ecosystems: Smart City Emergence in Kansas City case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Civic Entrepreneurial Ecosystems: Smart City Emergence in Kansas City case study is a Harvard Business School (HBR) case study written by Sumita Sarma, Sanwar A. Sunny. The Civic Entrepreneurial Ecosystems: Smart City Emergence in Kansas City (referred as “Smart City” from here on) case study provides evaluation & decision scenario in field of Innovation & Entrepreneurship. It also touches upon business topics such as - Value proposition, Innovation, Strategic planning.

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 Civic Entrepreneurial Ecosystems: Smart City Emergence in Kansas City Case Study


Embedded between the broader fields of social and digital entrepreneurship, the concept of 'smart cities' can be conceptualized as a domain that is currently pre-paradigmatic-that is, one in which multiple yet unaligned models exist, marked by the absence of a single dominant one. Despite such shortcomings, there is a reflective similarity across ecosystems as the various players attempt to converge on a common understanding of the term smart city. The common objective of smart city implementation is to spark economic growth and social development, facilitated by collaborative dialogue and innovations in technology. We integrate theoretical lenses to explore the roles played by ecosystem actors, stakeholders, and socioeconomic and political agents in creating economic value and solving societal problems-particularly highlighting opportunities and challenges to bottom-up innovation from local entrepreneurs.


Case Authors : Sumita Sarma, Sanwar A. Sunny

Topic : Innovation & Entrepreneurship

Related Areas : Innovation, Strategic planning




Calculating Net Present Value (NPV) at 6% for Civic Entrepreneurial Ecosystems: Smart City Emergence in Kansas City Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10016987) -10016987 - -
Year 1 3456797 -6560190 3456797 0.9434 3261129
Year 2 3970038 -2590152 7426835 0.89 3533320
Year 3 3972831 1382679 11399666 0.8396 3335666
Year 4 3237575 4620254 14637241 0.7921 2564463
TOTAL 14637241 12694577


The Net Present Value at 6% discount rate is 2677590

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. Payback Period
4. Profitability Index

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 Smart City 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. Smart City 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 Civic Entrepreneurial Ecosystems: Smart City Emergence in Kansas City

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 Smart City 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 Smart City 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 (10016987) -10016987 - -
Year 1 3456797 -6560190 3456797 0.8696 3005910
Year 2 3970038 -2590152 7426835 0.7561 3001919
Year 3 3972831 1382679 11399666 0.6575 2612201
Year 4 3237575 4620254 14637241 0.5718 1851094
TOTAL 10471124


The Net NPV after 4 years is 454137

(10471124 - 10016987 )






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 (10016987) -10016987 - -
Year 1 3456797 -6560190 3456797 0.8333 2880664
Year 2 3970038 -2590152 7426835 0.6944 2756971
Year 3 3972831 1382679 11399666 0.5787 2299092
Year 4 3237575 4620254 14637241 0.4823 1561331
TOTAL 9498058


The Net NPV after 4 years is -518929

At 20% discount rate the NPV is negative (9498058 - 10016987 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Smart City 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 Smart City has a NPV value higher than Zero then finance managers at Smart City 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 Smart City, then the stock price of the Smart City 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 Smart City 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 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 will be a multi year spillover effect of various taxation regulations.

What can impact the cash flow of the project.

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.

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

Sumita Sarma, Sanwar A. Sunny (2018), "Civic Entrepreneurial Ecosystems: Smart City Emergence in Kansas City Harvard Business Review Case Study. Published by HBR Publications.