Trump Says the WTO Is a Disaster 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 Trump Says the WTO Is a Disaster case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Trump Says the WTO Is a Disaster case study is a Harvard Business School (HBR) case study written by Peter Debaere. The Trump Says the WTO Is a Disaster (referred as “Trump Trade” from here on) case study provides evaluation & decision scenario in field of Global Business. It also touches upon business topics such as - Value proposition, 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 Trump Says the WTO Is a Disaster Case Study

In 2017, it was a challenge to assess the future of global trade. It was an open question whether the US financial crisis and the recession that it triggered would mark a turning point for the liberal post-World War II world order. If one looked toward Europe, China, Latin America, and Japan, there was a flurry of activity. New trade agreements were being completed and pursued. In Washington, DC, on the other hand, President Donald Trump seemed set on ripping apart and/or renegotiating any trade deal the United States was ever part of. This case explores Trump's opinions and emerging policy stance on trade, bilateralism, and the global economy, among others. It also gives an overview of the World Trade Organization (WTO) and the General Agreement on Tariffs and Trade (GATT) and asks whether the Trump presidency would constitute a major challenge to the WTO and what it stood for in 2017.

Case Authors : Peter Debaere

Topic : Global Business

Related Areas : International business

Calculating Net Present Value (NPV) at 6% for Trump Says the WTO Is a Disaster Case Study

Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Cash Flows
Year 0 (10021123) -10021123 - -
Year 1 3457415 -6563708 3457415 0.9434 3261712
Year 2 3979966 -2583742 7437381 0.89 3542156
Year 3 3948141 1364399 11385522 0.8396 3314935
Year 4 3243506 4607905 14629028 0.7921 2569161
TOTAL 14629028 12687964

The Net Present Value at 6% discount rate is 2666841

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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Trump Trade 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 Trump Trade 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 Trump Says the WTO Is a Disaster

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 Trump Trade 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 Trump Trade 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 %
Cash Flows
Year 0 (10021123) -10021123 - -
Year 1 3457415 -6563708 3457415 0.8696 3006448
Year 2 3979966 -2583742 7437381 0.7561 3009426
Year 3 3948141 1364399 11385522 0.6575 2595967
Year 4 3243506 4607905 14629028 0.5718 1854485
TOTAL 10466326

The Net NPV after 4 years is 445203

(10466326 - 10021123 )

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 %
Cash Flows
Year 0 (10021123) -10021123 - -
Year 1 3457415 -6563708 3457415 0.8333 2881179
Year 2 3979966 -2583742 7437381 0.6944 2763865
Year 3 3948141 1364399 11385522 0.5787 2284804
Year 4 3243506 4607905 14629028 0.4823 1564191
TOTAL 9494039

The Net NPV after 4 years is -527084

At 20% discount rate the NPV is negative (9494039 - 10021123 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Trump Trade 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 Trump Trade has a NPV value higher than Zero then finance managers at Trump Trade 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 Trump Trade, then the stock price of the Trump Trade 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 Trump Trade 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 will be a multi year spillover effect of various taxation regulations.

What can impact the cash flow of the project.

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.

Negotiation Strategy of Trump Says the WTO Is a Disaster

References & Further Readings

Peter Debaere (2018), "Trump Says the WTO Is a Disaster Harvard Business Review Case Study. Published by HBR Publications.

Churchill China SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Personal & Household Prods.

China Energy Engineering SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services

Pingtan Develop A SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures

Canadian Tire Ltd SWOT Analysis / TOWS Matrix

Services , Retail (Department & Discount)

Orocobre SWOT Analysis / TOWS Matrix

Basic Materials , Non-Metallic Mining

Tone SWOT Analysis / TOWS Matrix

Consumer Cyclical , Appliance & Tool

Siemens AG SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies

LBT Innovations Ltd SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs

Schweitzer-Mauduit SWOT Analysis / TOWS Matrix

Basic Materials , Paper & Paper Products