×




Ardian: Portfolio Company Governance (A) 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 Ardian: Portfolio Company Governance (A) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Ardian: Portfolio Company Governance (A) case study is a Harvard Business School (HBR) case study written by Lynn Sharp Paine, Emer Moloney, Tonia Labruyere. The Ardian: Portfolio Company Governance (A) (referred as “Ardian Ardian's” 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, Entrepreneurial finance, 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 Ardian: Portfolio Company Governance (A) Case Study


Leaders of the mid cap buyout group at Ardian, the Paris-based private equity firm led by Dominique Senequier, have been asked to review and assess the governance model the firm uses for majority-owned companies in its portfolio. The case describes the governance model and then shows how it has worked in practice at two companies: Italy's orthopedic implant maker Lima Corporate and French chemical company Novacap. For each company, the case describes how Ardian decided on the investment and established a board of directors, and details the deliberations around some of the critical decisions made by each board during Ardian's tenure as majority shareholder. Through the two examples of Lima and Novacap, the case invites students to evaluate Ardian's approach to corporate governance in its portfolio companies and to recommend possible changes or improvements.


Case Authors : Lynn Sharp Paine, Emer Moloney, Tonia Labruyere

Topic : Leadership & Managing People

Related Areas : Decision making, Entrepreneurial finance, Strategy




Calculating Net Present Value (NPV) at 6% for Ardian: Portfolio Company Governance (A) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10015056) -10015056 - -
Year 1 3445171 -6569885 3445171 0.9434 3250161
Year 2 3972890 -2596995 7418061 0.89 3535858
Year 3 3954848 1357853 11372909 0.8396 3320567
Year 4 3241423 4599276 14614332 0.7921 2567511
TOTAL 14614332 12674097




The Net Present Value at 6% discount rate is 2659041

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. Payback Period
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. Timing of the expected cash flows – stockholders of Ardian Ardian's 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. Ardian Ardian's 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 Ardian: Portfolio Company Governance (A)

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 Ardian Ardian's 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 Ardian Ardian's 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 (10015056) -10015056 - -
Year 1 3445171 -6569885 3445171 0.8696 2995801
Year 2 3972890 -2596995 7418061 0.7561 3004076
Year 3 3954848 1357853 11372909 0.6575 2600377
Year 4 3241423 4599276 14614332 0.5718 1853294
TOTAL 10453547


The Net NPV after 4 years is 438491

(10453547 - 10015056 )








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 (10015056) -10015056 - -
Year 1 3445171 -6569885 3445171 0.8333 2870976
Year 2 3972890 -2596995 7418061 0.6944 2758951
Year 3 3954848 1357853 11372909 0.5787 2288685
Year 4 3241423 4599276 14614332 0.4823 1563186
TOTAL 9481799


The Net NPV after 4 years is -533257

At 20% discount rate the NPV is negative (9481799 - 10015056 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Ardian Ardian's 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 Ardian Ardian's has a NPV value higher than Zero then finance managers at Ardian Ardian's 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 Ardian Ardian's, then the stock price of the Ardian Ardian's 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 Ardian Ardian's 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 –

Understanding of risks involved in 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.

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.

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 Ardian: Portfolio Company Governance (A)

References & Further Readings

Lynn Sharp Paine, Emer Moloney, Tonia Labruyere (2018), "Ardian: Portfolio Company Governance (A) Harvard Business Review Case Study. Published by HBR Publications.


STX Pan Ocean SWOT Analysis / TOWS Matrix

Transportation , Water Transportation


Bellamys Australia Ltd SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Japan Material SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Eumundi SWOT Analysis / TOWS Matrix

Services , Hotels & Motels


SD Biotechnologies SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Personal & Household Prods.


State Street SWOT Analysis / TOWS Matrix

Financial , Investment Services


WWPKG SWOT Analysis / TOWS Matrix

Services , Personal Services


Sun Life SWOT Analysis / TOWS Matrix

Services , Personal Services


Uroica Mining Safety Eng SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Crcam Ille-Vil SWOT Analysis / TOWS Matrix

Financial , Money Center Banks