×




Metabo GmbH & Co. KG 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 Metabo GmbH & Co. KG case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Metabo GmbH & Co. KG case study is a Harvard Business School (HBR) case study written by Robert S. Kaplan, Dagmar Bottenbruch. The Metabo GmbH & Co. KG (referred as “Cost Automated” from here on) case study provides evaluation & decision scenario in field of Finance & Accounting. It also touches upon business topics such as - Value proposition, Budgeting, Costs.

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 Metabo GmbH & Co. KG Case Study


A privately owned German power tool company was dissatisfied with its existing cost system. The system could not produce timely accurate reports on cost center operations, and newly purchased automated machines were attracting large overhead costs. A new, highly automated system was designed and installed that used 600 cost centers and an appropriate activity base chosen for each center. The case shows the design of a highly accurate cost control system with flexible budgets used in both support and production cost centers.


Case Authors : Robert S. Kaplan, Dagmar Bottenbruch

Topic : Finance & Accounting

Related Areas : Budgeting, Costs




Calculating Net Present Value (NPV) at 6% for Metabo GmbH & Co. KG Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10008972) -10008972 - -
Year 1 3451821 -6557151 3451821 0.9434 3256435
Year 2 3964040 -2593111 7415861 0.89 3527981
Year 3 3950526 1357415 11366387 0.8396 3316938
Year 4 3238678 4596093 14605065 0.7921 2565336
TOTAL 14605065 12666691




The Net Present Value at 6% discount rate is 2657719

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. Cost Automated 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 Cost Automated 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 Metabo GmbH & Co. KG

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 Finance & Accounting 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 Cost Automated 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 Cost Automated 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 (10008972) -10008972 - -
Year 1 3451821 -6557151 3451821 0.8696 3001583
Year 2 3964040 -2593111 7415861 0.7561 2997384
Year 3 3950526 1357415 11366387 0.6575 2597535
Year 4 3238678 4596093 14605065 0.5718 1851725
TOTAL 10448227


The Net NPV after 4 years is 439255

(10448227 - 10008972 )








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 (10008972) -10008972 - -
Year 1 3451821 -6557151 3451821 0.8333 2876518
Year 2 3964040 -2593111 7415861 0.6944 2752806
Year 3 3950526 1357415 11366387 0.5787 2286184
Year 4 3238678 4596093 14605065 0.4823 1561862
TOTAL 9477370


The Net NPV after 4 years is -531602

At 20% discount rate the NPV is negative (9477370 - 10008972 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Cost Automated 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 Cost Automated has a NPV value higher than Zero then finance managers at Cost Automated 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 Cost Automated, then the stock price of the Cost Automated 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 Cost Automated 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.

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.

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

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 Metabo GmbH & Co. KG

References & Further Readings

Robert S. Kaplan, Dagmar Bottenbruch (2018), "Metabo GmbH & Co. KG Harvard Business Review Case Study. Published by HBR Publications.


Jidong Cement A SWOT Analysis / TOWS Matrix

Capital Goods , Construction - Raw Materials


Hk Cosmetic Ma SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Personal & Household Prods.


Heng Sheng Holding SWOT Analysis / TOWS Matrix

Consumer Cyclical , Recreational Products


Green Ocean SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Soupman SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


PrimeEnergy SWOT Analysis / TOWS Matrix

Energy , Oil & Gas Operations


METAL IGUACU PN SWOT Analysis / TOWS Matrix

Basic Materials , Containers & Packaging


Golden Bull SWOT Analysis / TOWS Matrix

Financial , Consumer Financial Services


China Modern Agricul SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Fish/Livestock