×




The Decision 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 The Decision case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. The Decision case study is a Harvard Business School (HBR) case study written by Alan Rappaport, George Parker, Jaclyn C. Foroughi. The The Decision (referred as “Wealth Firms” from here on) case study provides evaluation & decision scenario in field of Finance & Accounting. It also touches upon business topics such as - Value proposition, Career planning, Disruptive innovation, Financial management, Sales, Strategic planning.

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 The Decision Case Study


Sarah would soon graduate from Stanford GSB, and had received entry-level job offers from a number of wealth management firms. A tech-savvy Millennial, she wanted a career that would provide both intellectual challenges and a healthy work/life balance. She had five job lucrative offers to evaluate, and needed to weigh her options carefully. This case describes a hypothetical scenario of a student deciding which wealth management firm is the best fit for her interests, work style, and long-term career goals. The case provides a comprehensive overview of five distinctly different types of wealth management firms, with business models ranging from a traditional private bank with portfolio teams that sold the bank's products to clients, to an investment firm that delivered institutional-quality management to private clients, to a new venture using a technology-driven model designed to replace individual advisers entirely. The business model and fee structure of each type of firm are discussed in detail, along with additional insights into how the firms operate.


Case Authors : Alan Rappaport, George Parker, Jaclyn C. Foroughi

Topic : Finance & Accounting

Related Areas : Career planning, Disruptive innovation, Financial management, Sales, Strategic planning




Calculating Net Present Value (NPV) at 6% for The Decision Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10009489) -10009489 - -
Year 1 3458910 -6550579 3458910 0.9434 3263123
Year 2 3964489 -2586090 7423399 0.89 3528381
Year 3 3945307 1359217 11368706 0.8396 3312556
Year 4 3243456 4602673 14612162 0.7921 2569121
TOTAL 14612162 12673181




The Net Present Value at 6% discount rate is 2663692

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. Profitability Index
2. Net Present Value
3. Internal Rate of Return
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. Timing of the expected cash flows – stockholders of Wealth Firms 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. Wealth Firms 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 The Decision

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 Wealth Firms 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 Wealth Firms 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 (10009489) -10009489 - -
Year 1 3458910 -6550579 3458910 0.8696 3007748
Year 2 3964489 -2586090 7423399 0.7561 2997723
Year 3 3945307 1359217 11368706 0.6575 2594103
Year 4 3243456 4602673 14612162 0.5718 1854456
TOTAL 10454031


The Net NPV after 4 years is 444542

(10454031 - 10009489 )








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 (10009489) -10009489 - -
Year 1 3458910 -6550579 3458910 0.8333 2882425
Year 2 3964489 -2586090 7423399 0.6944 2753117
Year 3 3945307 1359217 11368706 0.5787 2283164
Year 4 3243456 4602673 14612162 0.4823 1564167
TOTAL 9482873


The Net NPV after 4 years is -526616

At 20% discount rate the NPV is negative (9482873 - 10009489 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Wealth Firms 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 Wealth Firms has a NPV value higher than Zero then finance managers at Wealth Firms 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 Wealth Firms, then the stock price of the Wealth Firms 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 Wealth Firms 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 –

Understanding of risks involved in 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 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.

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 The Decision

References & Further Readings

Alan Rappaport, George Parker, Jaclyn C. Foroughi (2018), "The Decision Harvard Business Review Case Study. Published by HBR Publications.


Bright Real Estate SWOT Analysis / TOWS Matrix

Transportation , Misc. Transportation


Yisheng Pharma A SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


China Innovative Finance SWOT Analysis / TOWS Matrix

Financial , Consumer Financial Services


Tira Austenite SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Zoa SWOT Analysis / TOWS Matrix

Services , Retail (Technology)


Wesdome Gold Mines SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Huvis SWOT Analysis / TOWS Matrix

Basic Materials , Chemicals - Plastics & Rubber


Avary SWOT Analysis / TOWS Matrix

Technology , Semiconductors


Galena Mining SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services