×




A Maestro without Borders: How AndrA? Rieu Created the Classical Music Market for the Masses 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 A Maestro without Borders: How AndrA? Rieu Created the Classical Music Market for the Masses case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. A Maestro without Borders: How AndrA? Rieu Created the Classical Music Market for the Masses case study is a Harvard Business School (HBR) case study written by W. Chan Kim, Renee Mauborgne, Mi Ji. The A Maestro without Borders: How AndrA? Rieu Created the Classical Music Market for the Masses (referred as “Rieu Classical” from here on) case study provides evaluation & decision scenario in field of Strategy & Execution. It also touches upon business topics such as - Value proposition, Financial markets, Growth strategy, International business.

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 A Maestro without Borders: How AndrA? Rieu Created the Classical Music Market for the Masses Case Study


For several decades, the classical music industry has been in decline with demand down, costs up and profits shrinking as many orchestras struggle for survival. Against this backdrop, AndrA? Rieu and his Johann Strauss Orchestra stand apart. Instead of competing like all the other orchestras, AndrA? Rieu has reconstructed market boundaries between classical music and pop concerts, creating a blue ocean of vast new demand. Rieu and his orchestra have stayed on the Billboard Top 25 Tours list for nearly 2 decades, right alongside the likes of Bruce Springsteen and Justin Bieber. His CDs and DVDs have sold more than 40 million copies versus 10,000 copies for a top classical music CD. This case reviews the competitive practice of the classical music industry and illustrates how Andre Rieu gained insight into unlocking new demand by looking to noncustomers of classical concerts, and how he reconstructed industry boundaries and created new market space, making the competition irrelevant. The case comes with a teaching note that reviews major concepts and frameworks of competitive strategy and blue ocean strategy in the context of the case and provides answers to the questions for class discussions.


Case Authors : W. Chan Kim, Renee Mauborgne, Mi Ji

Topic : Strategy & Execution

Related Areas : Financial markets, Growth strategy, International business




Calculating Net Present Value (NPV) at 6% for A Maestro without Borders: How AndrA? Rieu Created the Classical Music Market for the Masses Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10000352) -10000352 - -
Year 1 3449395 -6550957 3449395 0.9434 3254146
Year 2 3978696 -2572261 7428091 0.89 3541025
Year 3 3937476 1365215 11365567 0.8396 3305981
Year 4 3222550 4587765 14588117 0.7921 2552561
TOTAL 14588117 12653714


The Net Present Value at 6% discount rate is 2653362

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. Internal Rate of Return
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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Rieu Classical 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 Rieu Classical 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 A Maestro without Borders: How AndrA? Rieu Created the Classical Music Market for the Masses

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 Strategy & Execution 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 Rieu Classical 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 Rieu Classical 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 (10000352) -10000352 - -
Year 1 3449395 -6550957 3449395 0.8696 2999474
Year 2 3978696 -2572261 7428091 0.7561 3008466
Year 3 3937476 1365215 11365567 0.6575 2588954
Year 4 3222550 4587765 14588117 0.5718 1842503
TOTAL 10439398


The Net NPV after 4 years is 439046

(10439398 - 10000352 )






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 (10000352) -10000352 - -
Year 1 3449395 -6550957 3449395 0.8333 2874496
Year 2 3978696 -2572261 7428091 0.6944 2762983
Year 3 3937476 1365215 11365567 0.5787 2278632
Year 4 3222550 4587765 14588117 0.4823 1554085
TOTAL 9470196


The Net NPV after 4 years is -530156

At 20% discount rate the NPV is negative (9470196 - 10000352 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Rieu Classical 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 Rieu Classical has a NPV value higher than Zero then finance managers at Rieu Classical 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 Rieu Classical, then the stock price of the Rieu Classical 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 Rieu Classical 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.

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.

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

W. Chan Kim, Renee Mauborgne, Mi Ji (2018), "A Maestro without Borders: How AndrA? Rieu Created the Classical Music Market for the Masses Harvard Business Review Case Study. Published by HBR Publications.