Introduction to Net Present Value (NPV) - What is Net Present Value (NPV) ? How it impacts financial decisions regarding project management?
At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Masonite International Corporation (B): Will KKR Slam the Door? case study is a Harvard Business School (HBR) case study written by Barbara S. Petitt, F. John Mathis. The Masonite International Corporation (B): Will KKR Slam the Door? (referred as “Masonite Kkr” from here on) case study provides evaluation & decision scenario in field of Finance & Accounting. It also touches upon business topics such as - Value proposition, Financial management, Mergers & acquisitions.
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.
It was February 16, 2005 and Edgar James, from Merrill Lynch, one of the leading investment banks, was reviewing the file regarding the leveraged buyout (LBO) of Masonite International Corporation (Masonite). A couple of months earlier, Kohlberg, Kravis and Roberts (KKR), one of the oldest and largest private equity firms, had teamed up with Masonite's senior managers and offered to take the company private via a US$2.52 billion LBO. A shareholder meeting to vote on the transaction was scheduled in less than 48 hours, but it was very likely that the deal would be voted down. Most of the major shareholders had already announced that they would reject the transaction, arguing that the premium offered by KKR was insufficient. As the head of Merrill Lynch's team working on the LBO, Edgar had to finalize his recommendation before talking to Masonite's Board of Directors. Was KKR about to walk out? After all, there were increasing concerns about the profitability and growth prospects of building products companies in general and Masonite in particular, due to the ever-increasing cost of raw materials, the negative impact of the tightening of monetary policy on consumer spending and mortgage rates, and the debatable health of the housing market. But Masonite was still one of the best-positioned companies in the industry, with strong earnings and cash flows. Would this be enough to entice KKR to increase their offer?
| Years | Cash Flow | Net Cash Flow | Cumulative Cash Flow |
Discount Rate @ 6 % |
Discounted Cash Flows |
|---|---|---|---|---|---|
| Year 0 | (10016037) | -10016037 | - | - | |
| Year 1 | 3465083 | -6550954 | 3465083 | 0.9434 | 3268946 |
| Year 2 | 3954462 | -2596492 | 7419545 | 0.89 | 3519457 |
| Year 3 | 3946045 | 1349553 | 11365590 | 0.8396 | 3313175 |
| Year 4 | 3245729 | 4595282 | 14611319 | 0.7921 | 2570921 |
| TOTAL | 14611319 | 12672500 |
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 -
Capital Budgeting Approaches
There are four types of capital budgeting techniques that are widely used in the corporate world –
1. Profitability Index
2. Internal Rate of Return
3. Payback Period
4. Net Present Value
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. Masonite Kkr 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 Masonite Kkr have higher preference for cash returns over 4-5 years rather than 10-15 years given the nature of the volatility in the industry.
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
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 Masonite Kkr 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 Masonite Kkr 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.
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 | (10016037) | -10016037 | - | - | |
| Year 1 | 3465083 | -6550954 | 3465083 | 0.8696 | 3013116 |
| Year 2 | 3954462 | -2596492 | 7419545 | 0.7561 | 2990141 |
| Year 3 | 3946045 | 1349553 | 11365590 | 0.6575 | 2594589 |
| Year 4 | 3245729 | 4595282 | 14611319 | 0.5718 | 1855756 |
| TOTAL | 10453602 |
(10453602 - 10016037 )
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 | (10016037) | -10016037 | - | - | |
| Year 1 | 3465083 | -6550954 | 3465083 | 0.8333 | 2887569 |
| Year 2 | 3954462 | -2596492 | 7419545 | 0.6944 | 2746154 |
| Year 3 | 3946045 | 1349553 | 11365590 | 0.5787 | 2283591 |
| Year 4 | 3245729 | 4595282 | 14611319 | 0.4823 | 1565263 |
| TOTAL | 9482577 |
At 20% discount rate the NPV is negative (9482577 - 10016037 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Masonite Kkr to discount cash flow at lower discount rates such as 15%.
Simplest Approach – If the investment project of Masonite Kkr has a NPV value higher than Zero then finance managers at Masonite Kkr 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 Masonite Kkr, then the stock price of the Masonite Kkr 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.
Project selection is often a far more complex decision than just choosing it based on the NPV number. Finance managers at Masonite Kkr 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 can impact the cash flow of 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 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.
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.
Barbara S. Petitt, F. John Mathis (2018), "Masonite International Corporation (B): Will KKR Slam the Door? Harvard Business Review Case Study. Published by HBR Publications.
Feel free to connect with us if you need business research.
You can download Excel Template of Case Study Solution & Analysis of Masonite International Corporation (B): Will KKR Slam the Door?
Energy , Oil & Gas - Integrated
Consumer/Non-Cyclical , Food Processing
Technology , Computer Peripherals
Capital Goods , Construction Services
Technology , Software & Programming
Consumer/Non-Cyclical , Food Processing
Technology , Computer Services
Basic Materials , Metal Mining
Services , Personal Services
Technology , Communications Equipment
Financial , Misc. Financial Services
