×




Sofame Technologies Inc.: Reorganizing for Growth 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 Sofame Technologies Inc.: Reorganizing for Growth case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Sofame Technologies Inc.: Reorganizing for Growth case study is a Harvard Business School (HBR) case study written by Simon Parker, Ken Mark. The Sofame Technologies Inc.: Reorganizing for Growth (referred as “Sofame Chairman” 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, Mergers & acquisitions, Reorganization.

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 Sofame Technologies Inc.: Reorganizing for Growth Case Study


In late 2015, the chairman of Sofame Technologies Inc. (Sofame), a Montreal-based manufacturer and marketer of energy-recapture systems, faced a dilemma. The firm, which transformed the waste heat generated by hot water and exhaust gases into usable energy, had struggled for more than a decade as it coped with low gas prices and a failed carbon credits management subsidiary. Sofame had just been delisted from the stock market and was precariously close to bankruptcy. However, the chairman continued to see value in Sofame and was considering a restructuring plan that involved the acquisition of a New York-based boilermaker that could save the firm. In addition to the financial viability of the acquisition and the difficulty of raising funds, he also needed to consider other issues, including the fact that, as the chairman of a Canadian Crown corporation, he could not preside over a firm undergoing the bankruptcy process.


Case Authors : Simon Parker, Ken Mark

Topic : Leadership & Managing People

Related Areas : Mergers & acquisitions, Reorganization




Calculating Net Present Value (NPV) at 6% for Sofame Technologies Inc.: Reorganizing for Growth Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10005168) -10005168 - -
Year 1 3465833 -6539335 3465833 0.9434 3269654
Year 2 3972957 -2566378 7438790 0.89 3535918
Year 3 3952084 1385706 11390874 0.8396 3318246
Year 4 3227810 4613516 14618684 0.7921 2556728
TOTAL 14618684 12680545




The Net Present Value at 6% discount rate is 2675377

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. Profitability Index
3. Net Present Value
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. Sofame Chairman 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 Sofame Chairman 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 Sofame Technologies Inc.: Reorganizing for Growth

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 Sofame Chairman 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 Sofame Chairman 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 (10005168) -10005168 - -
Year 1 3465833 -6539335 3465833 0.8696 3013768
Year 2 3972957 -2566378 7438790 0.7561 3004126
Year 3 3952084 1385706 11390874 0.6575 2598559
Year 4 3227810 4613516 14618684 0.5718 1845511
TOTAL 10461964


The Net NPV after 4 years is 456796

(10461964 - 10005168 )








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 (10005168) -10005168 - -
Year 1 3465833 -6539335 3465833 0.8333 2888194
Year 2 3972957 -2566378 7438790 0.6944 2758998
Year 3 3952084 1385706 11390874 0.5787 2287086
Year 4 3227810 4613516 14618684 0.4823 1556621
TOTAL 9490899


The Net NPV after 4 years is -514269

At 20% discount rate the NPV is negative (9490899 - 10005168 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Sofame Chairman 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 Sofame Chairman has a NPV value higher than Zero then finance managers at Sofame Chairman 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 Sofame Chairman, then the stock price of the Sofame Chairman 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 Sofame Chairman 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 uncertainties surrounding the project Initial Cash Outlay (ICO’s). ICO’s often have several different components such as land, machinery, building, and other equipment.

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.






Negotiation Strategy of Sofame Technologies Inc.: Reorganizing for Growth

References & Further Readings

Simon Parker, Ken Mark (2018), "Sofame Technologies Inc.: Reorganizing for Growth Harvard Business Review Case Study. Published by HBR Publications.


Mz Plastic A SWOT Analysis / TOWS Matrix

Basic Materials , Fabricated Plastic & Rubber


Dillistone SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Anaplan SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Murata Mfg Co SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Ferrari NV SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Manufacturers


Excalibur Global SWOT Analysis / TOWS Matrix

Financial , Investment Services


Aberforth Smaller SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Sime Darby SWOT Analysis / TOWS Matrix

Services , Retail (Specialty)


Iflytek A SWOT Analysis / TOWS Matrix

Technology , Software & Programming