×




Diversification, the Capital Asset Pricing Model, and the Cost of Equity Capital, Spanish Version 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 Diversification, the Capital Asset Pricing Model, and the Cost of Equity Capital, Spanish Version case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Diversification, the Capital Asset Pricing Model, and the Cost of Equity Capital, Spanish Version case study is a Harvard Business School (HBR) case study written by David W. Mullins Jr.. The Diversification, the Capital Asset Pricing Model, and the Cost of Equity Capital, Spanish Version (referred as “Capital Nonmathematical” 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, Financial markets, Pricing, Risk management.

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 Diversification, the Capital Asset Pricing Model, and the Cost of Equity Capital, Spanish Version Case Study


Describes in nonmathematical terms the nature of capital asset pricing model and possible use in estimating a company's cost of equity capital.


Case Authors : David W. Mullins Jr.

Topic : Finance & Accounting

Related Areas : Budgeting, Costs, Financial markets, Pricing, Risk management




Calculating Net Present Value (NPV) at 6% for Diversification, the Capital Asset Pricing Model, and the Cost of Equity Capital, Spanish Version Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10002691) -10002691 - -
Year 1 3471457 -6531234 3471457 0.9434 3274959
Year 2 3971949 -2559285 7443406 0.89 3535020
Year 3 3957593 1398308 11400999 0.8396 3322871
Year 4 3240743 4639051 14641742 0.7921 2566972
TOTAL 14641742 12699823




The Net Present Value at 6% discount rate is 2697132

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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Capital Nonmathematical 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 Capital Nonmathematical 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 Diversification, the Capital Asset Pricing Model, and the Cost of Equity Capital, Spanish Version

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 Capital Nonmathematical 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 Capital Nonmathematical 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 (10002691) -10002691 - -
Year 1 3471457 -6531234 3471457 0.8696 3018658
Year 2 3971949 -2559285 7443406 0.7561 3003364
Year 3 3957593 1398308 11400999 0.6575 2602182
Year 4 3240743 4639051 14641742 0.5718 1852905
TOTAL 10477109


The Net NPV after 4 years is 474418

(10477109 - 10002691 )








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 (10002691) -10002691 - -
Year 1 3471457 -6531234 3471457 0.8333 2892881
Year 2 3971949 -2559285 7443406 0.6944 2758298
Year 3 3957593 1398308 11400999 0.5787 2290274
Year 4 3240743 4639051 14641742 0.4823 1562858
TOTAL 9504311


The Net NPV after 4 years is -498380

At 20% discount rate the NPV is negative (9504311 - 10002691 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Capital Nonmathematical 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 Capital Nonmathematical has a NPV value higher than Zero then finance managers at Capital Nonmathematical 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 Capital Nonmathematical, then the stock price of the Capital Nonmathematical 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 Capital Nonmathematical 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 will be a multi year spillover effect of various taxation regulations.

Understanding of risks involved in 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.

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 Diversification, the Capital Asset Pricing Model, and the Cost of Equity Capital, Spanish Version

References & Further Readings

David W. Mullins Jr. (2018), "Diversification, the Capital Asset Pricing Model, and the Cost of Equity Capital, Spanish Version Harvard Business Review Case Study. Published by HBR Publications.


MB World Group SWOT Analysis / TOWS Matrix

Basic Materials , Chemicals - Plastics & Rubber


Kma Global Solutions SWOT Analysis / TOWS Matrix

Services , Security Systems & Services


Fonciere Lyonnaise SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Ameresco SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


A-Living Services SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Pacific Coast Oil Trust SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


IRB InvIT Fund SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Citrus Plant5-L SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Crops


Aichi Tokei Denki SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


New Ray Medicine Intl SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs