×




Apple Watch (B): Would You Bet On It? 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 Apple Watch (B): Would You Bet On It? case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Apple Watch (B): Would You Bet On It? case study is a Harvard Business School (HBR) case study written by Gary Ottley, Ken Matsuno. The Apple Watch (B): Would You Bet On It? (referred as “Apple Watch” from here on) case study provides evaluation & decision scenario in field of Sales & Marketing. It also touches upon business topics such as - Value proposition, Pricing.

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 Apple Watch (B): Would You Bet On It? Case Study


Apple Watch (B) is a companion case to Apple Watch (A). The (B) case describes events that took place immediately after the Apple Watch launch in April 2015. It details Apple Watch product lines, market reactions, and impact on the overall smartwatch product category. The title of the (B) case poses a question regarding the prospect of Apple Watch as an early follower in the smartwatch category. When used in conjunction with the (A) case, the (B) case allows students to consider whether the Apple Watch is a good idea and an opportunity for Apple, as well as issues that influence marketing decisions the company might consider. The (B) case relies on the diffusion of innovation concept promulgated by the work of Everett Rogers to explore the realities and challenges of introducing new technologies to consumers.


Case Authors : Gary Ottley, Ken Matsuno

Topic : Sales & Marketing

Related Areas : Pricing




Calculating Net Present Value (NPV) at 6% for Apple Watch (B): Would You Bet On It? Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10018128) -10018128 - -
Year 1 3457294 -6560834 3457294 0.9434 3261598
Year 2 3969053 -2591781 7426347 0.89 3532443
Year 3 3938049 1346268 11364396 0.8396 3306462
Year 4 3236322 4582590 14600718 0.7921 2563470
TOTAL 14600718 12663973




The Net Present Value at 6% discount rate is 2645845

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. Net Present Value
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 Apple Watch 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. Apple Watch 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 Apple Watch (B): Would You Bet On It?

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 Sales & Marketing 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 Apple Watch 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 Apple Watch 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 (10018128) -10018128 - -
Year 1 3457294 -6560834 3457294 0.8696 3006343
Year 2 3969053 -2591781 7426347 0.7561 3001174
Year 3 3938049 1346268 11364396 0.6575 2589331
Year 4 3236322 4582590 14600718 0.5718 1850378
TOTAL 10447226


The Net NPV after 4 years is 429098

(10447226 - 10018128 )








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 (10018128) -10018128 - -
Year 1 3457294 -6560834 3457294 0.8333 2881078
Year 2 3969053 -2591781 7426347 0.6944 2756287
Year 3 3938049 1346268 11364396 0.5787 2278964
Year 4 3236322 4582590 14600718 0.4823 1560726
TOTAL 9477055


The Net NPV after 4 years is -541073

At 20% discount rate the NPV is negative (9477055 - 10018128 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Apple Watch 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 Apple Watch has a NPV value higher than Zero then finance managers at Apple Watch 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 Apple Watch, then the stock price of the Apple Watch 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 Apple Watch 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 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 will be a multi year spillover effect of various taxation regulations.

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 Apple Watch (B): Would You Bet On It?

References & Further Readings

Gary Ottley, Ken Matsuno (2018), "Apple Watch (B): Would You Bet On It? Harvard Business Review Case Study. Published by HBR Publications.


Kelin Equipment A SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


CHS Inc CO Pref SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Crops


Avino Silver Gold SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Hexin Industry A SWOT Analysis / TOWS Matrix

Basic Materials , Fabricated Plastic & Rubber


Daniels Advisory Company SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Navigant SWOT Analysis / TOWS Matrix

Services , Business Services


Freelance.Com SWOT Analysis / TOWS Matrix

Services , Business Services


Korian Medica SWOT Analysis / TOWS Matrix

Healthcare , Healthcare Facilities


Wakachiku Construction SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Snap SWOT Analysis / TOWS Matrix

Technology , Software & Programming