×




Twenty One Toys Inc.: Sparking 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 Twenty One Toys Inc.: Sparking Growth case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Twenty One Toys Inc.: Sparking Growth case study is a Harvard Business School (HBR) case study written by Dominic Lim, Ken Mark. The Twenty One Toys Inc.: Sparking Growth (referred as “Toy Toys” from here on) case study provides evaluation & decision scenario in field of Innovation & Entrepreneurship. It also touches upon business topics such as - Value proposition, Financial markets, Growth 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 Twenty One Toys Inc.: Sparking Growth Case Study


The founder and chief executive officer of Twenty One Toys Inc., a Canadian designer and manufacturer of educational toy sets, was considering her firm's future in 2017. The company had doubled its revenues each year for the past two years with its first toy-and, thus far, its only product-the Empathy Toy. The entrepreneurial founder had defied the odds, gaining recognition for her product and securing funds from socially focused awards and firms. She had built up a supply chain, starting with ethically manufactured toys, and had sold her products both directly to schools and through distributors to the wider retail market. The biggest current challenge for the firm was determining its growth strategy for the Empathy Toy and for its second product, the Failure Toy.


Case Authors : Dominic Lim, Ken Mark

Topic : Innovation & Entrepreneurship

Related Areas : Financial markets, Growth strategy




Calculating Net Present Value (NPV) at 6% for Twenty One Toys Inc.: Sparking Growth Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10004655) -10004655 - -
Year 1 3456656 -6547999 3456656 0.9434 3260996
Year 2 3960931 -2587068 7417587 0.89 3525214
Year 3 3943598 1356530 11361185 0.8396 3311121
Year 4 3245429 4601959 14606614 0.7921 2570684
TOTAL 14606614 12668015


The Net Present Value at 6% discount rate is 2663360

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. 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. Toy Toys 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 Toy Toys 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 Twenty One Toys Inc.: Sparking 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 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 Toy Toys 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 Toy Toys 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 (10004655) -10004655 - -
Year 1 3456656 -6547999 3456656 0.8696 3005788
Year 2 3960931 -2587068 7417587 0.7561 2995033
Year 3 3943598 1356530 11361185 0.6575 2592980
Year 4 3245429 4601959 14606614 0.5718 1855585
TOTAL 10449385


The Net NPV after 4 years is 444730

(10449385 - 10004655 )






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 (10004655) -10004655 - -
Year 1 3456656 -6547999 3456656 0.8333 2880547
Year 2 3960931 -2587068 7417587 0.6944 2750647
Year 3 3943598 1356530 11361185 0.5787 2282175
Year 4 3245429 4601959 14606614 0.4823 1565118
TOTAL 9478486


The Net NPV after 4 years is -526169

At 20% discount rate the NPV is negative (9478486 - 10004655 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Toy Toys 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 Toy Toys has a NPV value higher than Zero then finance managers at Toy Toys 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 Toy Toys, then the stock price of the Toy Toys 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 Toy Toys 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 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 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

Dominic Lim, Ken Mark (2018), "Twenty One Toys Inc.: Sparking Growth Harvard Business Review Case Study. Published by HBR Publications.