×




EADS/Airbus: Vision 2020 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 EADS/Airbus: Vision 2020 case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. EADS/Airbus: Vision 2020 case study is a Harvard Business School (HBR) case study written by Rosi Ji, Thorsten Knauer, Momo Schafer, Friedrich Sommer. The EADS/Airbus: Vision 2020 (referred as “Eads Aerospace” from here on) case study provides evaluation & decision scenario in field of Finance & Accounting. It also touches upon business topics such as - Value proposition, Ethics, Financial management, Marketing, 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 EADS/Airbus: Vision 2020 Case Study


EADS N.V. (EADS), Europe's leading aerospace and defence company, is reviewing its strategic positioning. EADS had planned to merge with a British company to form the world's largest aerospace company, but the merger failed mainly due to resistance from government shareholders. As a result, the firm cannot achieve its major strategic goals that were tied to the merger. In the highly competitive aerospace industry and despite also facing production issues and a corruption investigation, the firm's management must revise both its short-term goals and future action plan.


Case Authors : Rosi Ji, Thorsten Knauer, Momo Schafer, Friedrich Sommer

Topic : Finance & Accounting

Related Areas : Ethics, Financial management, Marketing, Strategy




Calculating Net Present Value (NPV) at 6% for EADS/Airbus: Vision 2020 Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10029174) -10029174 - -
Year 1 3462315 -6566859 3462315 0.9434 3266335
Year 2 3953833 -2613026 7416148 0.89 3518897
Year 3 3940471 1327445 11356619 0.8396 3308495
Year 4 3236613 4564058 14593232 0.7921 2563701
TOTAL 14593232 12657428




The Net Present Value at 6% discount rate is 2628254

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. Profitability Index
3. Net Present Value
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. Timing of the expected cash flows – stockholders of Eads Aerospace 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. Eads Aerospace 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 EADS/Airbus: Vision 2020

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 Eads Aerospace 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 Eads Aerospace 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 (10029174) -10029174 - -
Year 1 3462315 -6566859 3462315 0.8696 3010709
Year 2 3953833 -2613026 7416148 0.7561 2989666
Year 3 3940471 1327445 11356619 0.6575 2590924
Year 4 3236613 4564058 14593232 0.5718 1850544
TOTAL 10441842


The Net NPV after 4 years is 412668

(10441842 - 10029174 )








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 (10029174) -10029174 - -
Year 1 3462315 -6566859 3462315 0.8333 2885263
Year 2 3953833 -2613026 7416148 0.6944 2745717
Year 3 3940471 1327445 11356619 0.5787 2280365
Year 4 3236613 4564058 14593232 0.4823 1560867
TOTAL 9472212


The Net NPV after 4 years is -556962

At 20% discount rate the NPV is negative (9472212 - 10029174 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Eads Aerospace 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 Eads Aerospace has a NPV value higher than Zero then finance managers at Eads Aerospace 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 Eads Aerospace, then the stock price of the Eads Aerospace 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 Eads Aerospace 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.

What can impact the cash flow of the project.

What will be a multi year spillover effect of various taxation regulations.

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.

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 EADS/Airbus: Vision 2020

References & Further Readings

Rosi Ji, Thorsten Knauer, Momo Schafer, Friedrich Sommer (2018), "EADS/Airbus: Vision 2020 Harvard Business Review Case Study. Published by HBR Publications.


Retractable SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


Honda Motor SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Manufacturers


Shijiazhuang Kelin Electric SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


George Kent SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Zhejiang Grandwall Electric A SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Rongxin Power Electronic SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


China Lending SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services