×




Credit Guarantee Corporation: Accommodating an Expansion Strategy 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 Credit Guarantee Corporation: Accommodating an Expansion Strategy case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Credit Guarantee Corporation: Accommodating an Expansion Strategy case study is a Harvard Business School (HBR) case study written by Shrestha Pratik, Tuhin Sengupta. The Credit Guarantee Corporation: Accommodating an Expansion Strategy (referred as “Cgc Malaysia” from here on) case study provides evaluation & decision scenario in field of Global Business. It also touches upon business topics such as - Value proposition, .

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 Credit Guarantee Corporation: Accommodating an Expansion Strategy Case Study


In September 2011, the chief risk officer of Credit Guarantee Corporation Malaysia Berhad (CGC) was mulling over a pressing problem. CGC was looking to expand its business in Malaysia from just giving guarantees to small and medium enterprises to also providing direct loans (direct-lending products). The change required a major overhaul in business strategy and an increase in eligibility criteria. Previously, most criteria were checked manually by CGC for each of its clients-a slow and unreliable process. Given the recent developments, how could CGC revise its business rules in order to accommodate its expansion strategy? Tuhin Sengupta is affiliated with Indian Institute of Management Indore.


Case Authors : Shrestha Pratik, Tuhin Sengupta

Topic : Global Business

Related Areas :




Calculating Net Present Value (NPV) at 6% for Credit Guarantee Corporation: Accommodating an Expansion Strategy Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10012366) -10012366 - -
Year 1 3448161 -6564205 3448161 0.9434 3252982
Year 2 3959354 -2604851 7407515 0.89 3523811
Year 3 3961209 1356358 11368724 0.8396 3325907
Year 4 3238663 4595021 14607387 0.7921 2565324
TOTAL 14607387 12668025




The Net Present Value at 6% discount rate is 2655659

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. Profitability Index
3. Internal Rate of Return
4. Payback Period

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 Cgc Malaysia 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. Cgc Malaysia 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 Credit Guarantee Corporation: Accommodating an Expansion Strategy

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 Global Business 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 Cgc Malaysia 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 Cgc Malaysia 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 (10012366) -10012366 - -
Year 1 3448161 -6564205 3448161 0.8696 2998401
Year 2 3959354 -2604851 7407515 0.7561 2993840
Year 3 3961209 1356358 11368724 0.6575 2604559
Year 4 3238663 4595021 14607387 0.5718 1851716
TOTAL 10448517


The Net NPV after 4 years is 436151

(10448517 - 10012366 )








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 (10012366) -10012366 - -
Year 1 3448161 -6564205 3448161 0.8333 2873468
Year 2 3959354 -2604851 7407515 0.6944 2749551
Year 3 3961209 1356358 11368724 0.5787 2292366
Year 4 3238663 4595021 14607387 0.4823 1561855
TOTAL 9477240


The Net NPV after 4 years is -535126

At 20% discount rate the NPV is negative (9477240 - 10012366 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Cgc Malaysia 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 Cgc Malaysia has a NPV value higher than Zero then finance managers at Cgc Malaysia 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 Cgc Malaysia, then the stock price of the Cgc Malaysia 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 Cgc Malaysia 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 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.

What will be a multi year spillover effect of various taxation regulations.

Understanding of risks involved in the project.

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 Credit Guarantee Corporation: Accommodating an Expansion Strategy

References & Further Readings

Shrestha Pratik, Tuhin Sengupta (2018), "Credit Guarantee Corporation: Accommodating an Expansion Strategy Harvard Business Review Case Study. Published by HBR Publications.


Abeo SAS SWOT Analysis / TOWS Matrix

Consumer Cyclical , Recreational Products


Verianos Real Estate SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


IAG SWOT Analysis / TOWS Matrix

Transportation , Airline


CPH Ltd SWOT Analysis / TOWS Matrix

Technology , Semiconductors


Haitian Energy SWOT Analysis / TOWS Matrix

Utilities , Electric Utilities


Fusion Interactive Corp SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Liveramp SWOT Analysis / TOWS Matrix

Technology , Computer Services