×




Susan Griffin: Formulation of a Long-Term Investment Strategy 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 Susan Griffin: Formulation of a Long-Term Investment Strategy case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Susan Griffin: Formulation of a Long-Term Investment Strategy case study is a Harvard Business School (HBR) case study written by Dwight B. Crane, Julia D. Stevens. The Susan Griffin: Formulation of a Long-Term Investment Strategy (referred as “Griffin Susan” 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, Manufacturing.

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 Susan Griffin: Formulation of a Long-Term Investment Strategy Case Study


Susan Griffin, owner and cofounder of a small manufacturing company, is formulating a long-term investment strategy. Griffin plans to sell her $10 million company and invest the revenue. She must decide how to allocate her investment so that she can rely entirely on investment income for her financial needs, while still maintaining a comfortable standard of living. In addition, Griffin wants to be able to offer financial help to her two children and her elderly mother.


Case Authors : Dwight B. Crane, Julia D. Stevens

Topic : Finance & Accounting

Related Areas : Financial management, Manufacturing




Calculating Net Present Value (NPV) at 6% for Susan Griffin: Formulation of a Long-Term Investment Strategy Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10026497) -10026497 - -
Year 1 3446098 -6580399 3446098 0.9434 3251036
Year 2 3961727 -2618672 7407825 0.89 3525923
Year 3 3942714 1324042 11350539 0.8396 3310379
Year 4 3248310 4572352 14598849 0.7921 2572966
TOTAL 14598849 12660303




The Net Present Value at 6% discount rate is 2633806

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. Internal Rate of Return
2. Profitability Index
3. Net Present Value
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 Griffin Susan 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. Griffin Susan 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 Susan Griffin: Formulation of a Long-Term Investment Strategy

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 Griffin Susan 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 Griffin Susan 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 (10026497) -10026497 - -
Year 1 3446098 -6580399 3446098 0.8696 2996607
Year 2 3961727 -2618672 7407825 0.7561 2995635
Year 3 3942714 1324042 11350539 0.6575 2592398
Year 4 3248310 4572352 14598849 0.5718 1857232
TOTAL 10441872


The Net NPV after 4 years is 415375

(10441872 - 10026497 )








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 (10026497) -10026497 - -
Year 1 3446098 -6580399 3446098 0.8333 2871748
Year 2 3961727 -2618672 7407825 0.6944 2751199
Year 3 3942714 1324042 11350539 0.5787 2281663
Year 4 3248310 4572352 14598849 0.4823 1566508
TOTAL 9471118


The Net NPV after 4 years is -555379

At 20% discount rate the NPV is negative (9471118 - 10026497 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Griffin Susan 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 Griffin Susan has a NPV value higher than Zero then finance managers at Griffin Susan 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 Griffin Susan, then the stock price of the Griffin Susan 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 Griffin Susan 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 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 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 will be a multi year spillover effect of various taxation regulations.

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 Susan Griffin: Formulation of a Long-Term Investment Strategy

References & Further Readings

Dwight B. Crane, Julia D. Stevens (2018), "Susan Griffin: Formulation of a Long-Term Investment Strategy Harvard Business Review Case Study. Published by HBR Publications.


Repligen SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Holders SWOT Analysis / TOWS Matrix

Basic Materials , Fabricated Plastic & Rubber


Duksung SWOT Analysis / TOWS Matrix

Consumer Cyclical , Textiles - Non Apparel


Natuzzi SWOT Analysis / TOWS Matrix

Consumer Cyclical , Furniture & Fixtures


Ra Pharma SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Nordstrom SWOT Analysis / TOWS Matrix

Services , Retail (Apparel)


Cairn Homes SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services