A PHP Error was encountered

Severity: Warning

Message: fopen(/var/lib/php/sessions/ci_sessionku2ks604vm3e9mi47udtt99n13n3dfpa): failed to open stream: No space left on device

Filename: drivers/Session_files_driver.php

Line Number: 174

Backtrace:

File: /var/www/oakspringuniversity.com/public_html/application/controllers/Frontpage.php
Line: 9
Function: __construct

File: /var/www/oakspringuniversity.com/public_html/index.php
Line: 315
Function: require_once

A PHP Error was encountered

Severity: Warning

Message: session_start(): Failed to read session data: user (path: /var/lib/php/sessions)

Filename: Session/Session.php

Line Number: 143

Backtrace:

File: /var/www/oakspringuniversity.com/public_html/application/controllers/Frontpage.php
Line: 9
Function: __construct

File: /var/www/oakspringuniversity.com/public_html/index.php
Line: 315
Function: require_once

NPV: Analytics for Sustainable Products: The Case of Sustainable Beef Net Present Value Case Analysis
×




Analytics for Sustainable Products: The Case of Sustainable Beef 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 Analytics for Sustainable Products: The Case of Sustainable Beef case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Analytics for Sustainable Products: The Case of Sustainable Beef case study is a Harvard Business School (HBR) case study written by Dennis F.X. Mathaisel. The Analytics for Sustainable Products: The Case of Sustainable Beef (referred as “Beef Sustainable” from here on) case study provides evaluation & decision scenario in field of Innovation & Entrepreneurship. It also touches upon business topics such as - Value proposition, Forecasting, Pricing, Risk management, Sustainability.

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 Analytics for Sustainable Products: The Case of Sustainable Beef Case Study


Beef production is not sustainable, but it can and should be. Large scale commercial beef farming imposes tremendous negative impacts on the environment by polluting the air, water, and soil. In contrast, sustainable farming uses responsible practices that protect the environment for future generations. But, are consumers really interested in sustainable beef? When consuming sustainable beef products, most reactions by consumers are: they taste great; they are produced without destroying the environment or threatening public health; and their sales support responsible farmers who choose to use sound agricultural practices. Thus, if a sustainable farm wanted to promote one of its beef products, and it had to choose between "grass-fed", "pasture-raised" or "organic" beef, which one would it choose, at what cost, and at what risk? Such a decision is difficult without knowing analytics. So, can business analytics be used to evaluate such a business decision? This case is about making hard decisions involving sustainability products, for which business analytics can play a significant role. The intent is also to educate the reader about sustainability and sustainable beef. The case introduces an entrepreneurial start-up that consistently and successfully promotes sustainable farming, and it's their emphasis on sustainability that makes the company unique and successful. The decisions involve the sustainability "stamps" assigned to beef products. One may recognize some of these stamps, such as the "organic" brand. The farm in the case produces a variety of sustainable products, but it is thinking about a marketing campaign to promote one of its product stamps. But, which one? That is a hard decision, and it is where business analytics can play a role. Before we launch into the "meat" of the case, some background on sustainability and sustainable beef would be useful.


Case Authors : Dennis F.X. Mathaisel

Topic : Innovation & Entrepreneurship

Related Areas : Forecasting, Pricing, Risk management, Sustainability




Calculating Net Present Value (NPV) at 6% for Analytics for Sustainable Products: The Case of Sustainable Beef Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10019224) -10019224 - -
Year 1 3458043 -6561181 3458043 0.9434 3262305
Year 2 3979162 -2582019 7437205 0.89 3541440
Year 3 3949045 1367026 11386250 0.8396 3315694
Year 4 3233248 4600274 14619498 0.7921 2561035
TOTAL 14619498 12680474


The Net Present Value at 6% discount rate is 2661250

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. Internal Rate of Return
3. Payback Period
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. Timing of the expected cash flows – stockholders of Beef Sustainable 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. Beef Sustainable 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 Analytics for Sustainable Products: The Case of Sustainable Beef

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 Beef Sustainable 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 Beef Sustainable 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 (10019224) -10019224 - -
Year 1 3458043 -6561181 3458043 0.8696 3006994
Year 2 3979162 -2582019 7437205 0.7561 3008818
Year 3 3949045 1367026 11386250 0.6575 2596561
Year 4 3233248 4600274 14619498 0.5718 1848620
TOTAL 10460993


The Net NPV after 4 years is 441769

(10460993 - 10019224 )






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 (10019224) -10019224 - -
Year 1 3458043 -6561181 3458043 0.8333 2881703
Year 2 3979162 -2582019 7437205 0.6944 2763307
Year 3 3949045 1367026 11386250 0.5787 2285327
Year 4 3233248 4600274 14619498 0.4823 1559244
TOTAL 9489580


The Net NPV after 4 years is -529644

At 20% discount rate the NPV is negative (9489580 - 10019224 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Beef Sustainable 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 Beef Sustainable has a NPV value higher than Zero then finance managers at Beef Sustainable 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 Beef Sustainable, then the stock price of the Beef Sustainable 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 Beef Sustainable 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 can impact the cash flow of the project.

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

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

Dennis F.X. Mathaisel (2018), "Analytics for Sustainable Products: The Case of Sustainable Beef Harvard Business Review Case Study. Published by HBR Publications.