Lisbon Revisited 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 Lisbon Revisited case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Lisbon Revisited case study is a Harvard Business School (HBR) case study written by Laura Alfaro, Haviland Sheldahl-Thomason. The Lisbon Revisited (referred as “Lisbon Revisited” from here on) case study provides evaluation & decision scenario in field of Global Business. It also touches upon business topics such as - Value proposition, Strategy.

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 Lisbon Revisited Case Study


Case Authors : Laura Alfaro, Haviland Sheldahl-Thomason

Topic : Global Business

Related Areas : Strategy

Calculating Net Present Value (NPV) at 6% for Lisbon Revisited Case Study

Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Cash Flows
Year 0 (10023830) -10023830 - -
Year 1 3458780 -6565050 3458780 0.9434 3263000
Year 2 3978266 -2586784 7437046 0.89 3540643
Year 3 3965032 1378248 11402078 0.8396 3329117
Year 4 3248696 4626944 14650774 0.7921 2573272
TOTAL 14650774 12706031

The Net Present Value at 6% discount rate is 2682201

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. 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. Lisbon Revisited 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 Lisbon Revisited 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 Lisbon Revisited

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 Lisbon Revisited 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 Lisbon Revisited 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 (10023830) -10023830 - -
Year 1 3458780 -6565050 3458780 0.8696 3007635
Year 2 3978266 -2586784 7437046 0.7561 3008141
Year 3 3965032 1378248 11402078 0.6575 2607073
Year 4 3248696 4626944 14650774 0.5718 1857452
TOTAL 10480301

The Net NPV after 4 years is 456471

(10480301 - 10023830 )

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 (10023830) -10023830 - -
Year 1 3458780 -6565050 3458780 0.8333 2882317
Year 2 3978266 -2586784 7437046 0.6944 2762685
Year 3 3965032 1378248 11402078 0.5787 2294579
Year 4 3248696 4626944 14650774 0.4823 1566694
TOTAL 9506274

The Net NPV after 4 years is -517556

At 20% discount rate the NPV is negative (9506274 - 10023830 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Lisbon Revisited 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 Lisbon Revisited has a NPV value higher than Zero then finance managers at Lisbon Revisited 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 Lisbon Revisited, then the stock price of the Lisbon Revisited 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 Lisbon Revisited 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 will be a multi year spillover effect of various taxation regulations.

Understanding of risks involved in 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.

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.

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 Lisbon Revisited

References & Further Readings

Laura Alfaro, Haviland Sheldahl-Thomason (2018), "Lisbon Revisited Harvard Business Review Case Study. Published by HBR Publications.

Hydrogenics SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls

HV Bancorp SWOT Analysis / TOWS Matrix

Financial , Regional Banks

Sawafuji Electric SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls

Abby, Inc SWOT Analysis / TOWS Matrix

Energy , Oil & Gas Operations

JC Comsa SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing

GoldMoney SWOT Analysis / TOWS Matrix

Technology , Software & Programming

Acuity Brands SWOT Analysis / TOWS Matrix

Consumer Cyclical , Furniture & Fixtures