Jiuzhai Valley National Park: Data-Driven Economic Growth and Ecological Preservation 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 Jiuzhai Valley National Park: Data-Driven Economic Growth and Ecological Preservation case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Jiuzhai Valley National Park: Data-Driven Economic Growth and Ecological Preservation case study is a Harvard Business School (HBR) case study written by H. Brian Hwarng, Jianhua Ran. The Jiuzhai Valley National Park: Data-Driven Economic Growth and Ecological Preservation (referred as “Jiuzhai Park” from here on) case study provides evaluation & decision scenario in field of Technology & Operations. It also touches upon business topics such as - Value proposition, 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 Jiuzhai Valley National Park: Data-Driven Economic Growth and Ecological Preservation Case Study

Since 2000, China's Jiuzhai Valley National Park (Jiuzhai Valley) had been experiencing a sharp increase in the volume of tourists it received. The park contributed significantly to the surrounding area's economy: in 2015 and 2016, it contributed more than 60 per cent of the total admission income received from the four major scenic parks within the Aba Tibetan and Qiang Autonomous Prefecture of Sichuan Province. However, pollution and noise due to the influx of visitors presented a constant threat to Jiuzhai Valley's ecosystem and environment. Despite Jiuzhai Valley's fairly advanced and disciplined approach to park management, there was no easy solution to the problem it faced in trying to balance its economic success and sustainable environmental initiatives. Attempts to manage information using digital and smart technologies and "big data" were still in their early stages, and had yet to yield the expected benefits. How could the park balance conservation and development to attain sustainability? H. Brian Hwarng is affiliated with National University of Singapore.

Case Authors : H. Brian Hwarng, Jianhua Ran

Topic : Technology & Operations

Related Areas : Sustainability

---

Calculating Net Present Value (NPV) at 6% for Jiuzhai Valley National Park: Data-Driven Economic Growth and Ecological Preservation Case Study

Years	Cash Flow	Net Cash Flow	Cumulative     Cash Flow	Discount Rate @ 6 %	Discounted Cash Flows
Year 0	(10023384)	-10023384	-	-
Year 1	3471830	-6551554	3471830	0.9434	3275311
Year 2	3971747	-2579807	7443577	0.89	3534841
Year 3	3966527	1386720	11410104	0.8396	3330373
Year 4	3225166	4611886	14635270	0.7921	2554634
TOTAL			14635270		12695158

The Net Present Value at 6% discount rate is 2671774

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. Internal Rate of Return
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 Jiuzhai Park 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. Jiuzhai Park 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 Jiuzhai Valley National Park: Data-Driven Economic Growth and Ecological Preservation

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 Technology & Operations 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 Jiuzhai Park 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 Jiuzhai Park 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	(10023384)	-10023384	-	-
Year 1	3471830	-6551554	3471830	0.8696	3018983
Year 2	3971747	-2579807	7443577	0.7561	3003211
Year 3	3966527	1386720	11410104	0.6575	2608056
Year 4	3225166	4611886	14635270	0.5718	1843999
TOTAL					10474249

The Net NPV after 4 years is 450865

(10474249 - 10023384 )

---

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	(10023384)	-10023384	-	-
Year 1	3471830	-6551554	3471830	0.8333	2893192
Year 2	3971747	-2579807	7443577	0.6944	2758158
Year 3	3966527	1386720	11410104	0.5787	2295444
Year 4	3225166	4611886	14635270	0.4823	1555346
TOTAL					9502139

The Net NPV after 4 years is -521245

At 20% discount rate the NPV is negative (9502139 - 10023384 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Jiuzhai Park 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 Jiuzhai Park has a NPV value higher than Zero then finance managers at Jiuzhai Park 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 Jiuzhai Park, then the stock price of the Jiuzhai Park 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 Jiuzhai Park 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 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 will be a multi year spillover effect of various taxation regulations.

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 Jiuzhai Valley National Park: Data-Driven Economic Growth and Ecological Preservation

References & Further Readings

H. Brian Hwarng, Jianhua Ran (2018), "Jiuzhai Valley National Park: Data-Driven Economic Growth and Ecological Preservation Harvard Business Review Case Study. Published by HBR Publications.