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 (10004403) -10004403 - -
Year 1 3454619 -6549784 3454619 0.9434 3259075
Year 2 3967872 -2581912 7422491 0.89 3531392
Year 3 3956542 1374630 11379033 0.8396 3321989
Year 4 3226552 4601182 14605585 0.7921 2555731
TOTAL 14605585 12668187

The Net Present Value at 6% discount rate is 2663784

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 (10004403) -10004403 - -
Year 1 3454619 -6549784 3454619 0.8696 3004017
Year 2 3967872 -2581912 7422491 0.7561 3000281
Year 3 3956542 1374630 11379033 0.6575 2601491
Year 4 3226552 4601182 14605585 0.5718 1844792
TOTAL 10450580

The Net NPV after 4 years is 446177

(10450580 - 10004403 )

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 (10004403) -10004403 - -
Year 1 3454619 -6549784 3454619 0.8333 2878849
Year 2 3967872 -2581912 7422491 0.6944 2755467
Year 3 3956542 1374630 11379033 0.5787 2289666
Year 4 3226552 4601182 14605585 0.4823 1556015
TOTAL 9479996

The Net NPV after 4 years is -524407

At 20% discount rate the NPV is negative (9479996 - 10004403 ) 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 –

What are the key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

What can impact the cash flow of 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.

Understanding of risks involved in 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 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.

Maruko SWOT Analysis / TOWS Matrix

Services , Retail (Apparel)

US Global SWOT Analysis / TOWS Matrix

Financial , Investment Services

Elnusa SWOT Analysis / TOWS Matrix

Energy , Oil Well Services & Equipment

Coastal Greenland SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services

Genie Energy SWOT Analysis / TOWS Matrix

Utilities , Electric Utilities

SSY Group SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs

S Immo Ag SWOT Analysis / TOWS Matrix

Services , Real Estate Operations

Ross Group PLC SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls

Seafarer Exploration SWOT Analysis / TOWS Matrix

Transportation , Misc. Transportation