Newstar Magazine Exercise: Publisher Role 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 Newstar Magazine Exercise: Publisher Role case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Newstar Magazine Exercise: Publisher Role case study is a Harvard Business School (HBR) case study written by Andrew Stevens, Ann C. Frost. The Newstar Magazine Exercise: Publisher Role (referred as “Magazine Newstar” from here on) case study provides evaluation & decision scenario in field of Organizational Development. It also touches upon business topics such as - Value proposition, Labor, Negotiations.

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 Newstar Magazine Exercise: Publisher Role Case Study

In the Newstar Magazine exercise, participants are assigned one of three roles-managing editor, publisher, or board chair-and provided with information about personnel difficulties that have emerged at the independent Canadian magazine. The organization is small, financially strapped, and conflict has appeared within the magazine's leadership. The objective of the exercise is to understand the source of this conflict and ultimately to resolve it. Use with 9B17C050 and 9B17C052.

Case Authors : Andrew Stevens, Ann C. Frost

Topic : Organizational Development

Related Areas : Labor, Negotiations

Calculating Net Present Value (NPV) at 6% for Newstar Magazine Exercise: Publisher Role Case Study

Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Cash Flows
Year 0 (10015669) -10015669 - -
Year 1 3467653 -6548016 3467653 0.9434 3271371
Year 2 3957646 -2590370 7425299 0.89 3522291
Year 3 3967015 1376645 11392314 0.8396 3330782
Year 4 3230435 4607080 14622749 0.7921 2558807
TOTAL 14622749 12683251

The Net Present Value at 6% discount rate is 2667582

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. Internal Rate of Return
2. Net Present Value
3. Profitability Index
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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Magazine Newstar 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 Magazine Newstar 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 Newstar Magazine Exercise: Publisher Role

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 Organizational Development 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 Magazine Newstar 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 Magazine Newstar 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 (10015669) -10015669 - -
Year 1 3467653 -6548016 3467653 0.8696 3015350
Year 2 3957646 -2590370 7425299 0.7561 2992549
Year 3 3967015 1376645 11392314 0.6575 2608377
Year 4 3230435 4607080 14622749 0.5718 1847012
TOTAL 10463288

The Net NPV after 4 years is 447619

(10463288 - 10015669 )

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 (10015669) -10015669 - -
Year 1 3467653 -6548016 3467653 0.8333 2889711
Year 2 3957646 -2590370 7425299 0.6944 2748365
Year 3 3967015 1376645 11392314 0.5787 2295726
Year 4 3230435 4607080 14622749 0.4823 1557887
TOTAL 9491690

The Net NPV after 4 years is -523979

At 20% discount rate the NPV is negative (9491690 - 10015669 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Magazine Newstar 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 Magazine Newstar has a NPV value higher than Zero then finance managers at Magazine Newstar 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 Magazine Newstar, then the stock price of the Magazine Newstar 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 Magazine Newstar 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.

Understanding of risks involved in the project.

What can impact the cash flow of 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.

Negotiation Strategy of Newstar Magazine Exercise: Publisher Role

References & Further Readings

Andrew Stevens, Ann C. Frost (2018), "Newstar Magazine Exercise: Publisher Role Harvard Business Review Case Study. Published by HBR Publications.

Aerospace Communications SWOT Analysis / TOWS Matrix

Technology , Communications Equipment

Hampden Underwriting SWOT Analysis / TOWS Matrix

Financial , Insurance (Prop. & Casualty)

Eluon SWOT Analysis / TOWS Matrix

Technology , Computer Services

China Candy Holdings Ltd SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing

IMMSI SWOT Analysis / TOWS Matrix

Consumer Cyclical , Recreational Products

Nagano Keiki Co Ltd SWOT Analysis / TOWS Matrix

Technology , Scientific & Technical Instr.

CNP Assurances SWOT Analysis / TOWS Matrix

Financial , Insurance (Prop. & Casualty)

JFE Container SWOT Analysis / TOWS Matrix

Basic Materials , Containers & Packaging

Elia SWOT Analysis / TOWS Matrix

Utilities , Electric Utilities