×




Elkay Plumbing Products Division, Chinese 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 Elkay Plumbing Products Division, Chinese Version case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Elkay Plumbing Products Division, Chinese Version case study is a Harvard Business School (HBR) case study written by Robert S. Kaplan. The Elkay Plumbing Products Division, Chinese Version (referred as “Division's Customers” from here on) case study provides evaluation & decision scenario in field of Finance & Accounting. It also touches upon business topics such as - Value proposition, Costs, Sales.

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 Elkay Plumbing Products Division, Chinese Version Case Study


The vice president of sales learns that the most profitable 1% of the division's customers generate 100% of profits, and that two of the division's largest customers lose 50% of profits. The division has just finished a project to install a time-driven activity-based cost system that traces costs directly to the processes used to produce, sell and deliver a wide variety of stainless steel sinks to a diverse customer base. Given the division's high variety of products and customers (which includes wholesalers, retailers, contractors, and distributors), the VP of sales wanted a much more accurate cost system so that he could conduct difficult but fact-based negotiations with customers. The case describes the design and implementation of the new cost and profit measurement system. It documents acceptance and decisions made by managers after seeing the enormous dispersion of profits among their products and customers.


Case Authors : Robert S. Kaplan

Topic : Finance & Accounting

Related Areas : Costs, Sales




Calculating Net Present Value (NPV) at 6% for Elkay Plumbing Products Division, Chinese Version Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10012657) -10012657 - -
Year 1 3454982 -6557675 3454982 0.9434 3259417
Year 2 3978851 -2578824 7433833 0.89 3541163
Year 3 3938497 1359673 11372330 0.8396 3306838
Year 4 3246086 4605759 14618416 0.7921 2571204
TOTAL 14618416 12678622




The Net Present Value at 6% discount rate is 2665965

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. 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. Division's Customers 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 Division's Customers 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 Elkay Plumbing Products Division, Chinese 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 Division's Customers 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 Division's Customers 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 (10012657) -10012657 - -
Year 1 3454982 -6557675 3454982 0.8696 3004332
Year 2 3978851 -2578824 7433833 0.7561 3008583
Year 3 3938497 1359673 11372330 0.6575 2589626
Year 4 3246086 4605759 14618416 0.5718 1855960
TOTAL 10458501


The Net NPV after 4 years is 445844

(10458501 - 10012657 )








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 (10012657) -10012657 - -
Year 1 3454982 -6557675 3454982 0.8333 2879152
Year 2 3978851 -2578824 7433833 0.6944 2763091
Year 3 3938497 1359673 11372330 0.5787 2279223
Year 4 3246086 4605759 14618416 0.4823 1565435
TOTAL 9486900


The Net NPV after 4 years is -525757

At 20% discount rate the NPV is negative (9486900 - 10012657 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Division's Customers 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 Division's Customers has a NPV value higher than Zero then finance managers at Division's Customers 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 Division's Customers, then the stock price of the Division's Customers 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 Division's Customers 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 will be a multi year spillover effect of various taxation regulations.

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.

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 Elkay Plumbing Products Division, Chinese Version

References & Further Readings

Robert S. Kaplan (2018), "Elkay Plumbing Products Division, Chinese Version Harvard Business Review Case Study. Published by HBR Publications.


Rocket Mobile SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


BOE Tech Group SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


China Aerospace International SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Red Metal Ltd SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Mobivity Holdings SWOT Analysis / TOWS Matrix

Services , Communications Services


Sanko Techno SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Chesapeake Lodging SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Mason Resources SWOT Analysis / TOWS Matrix

Basic Materials , Metal Mining


ComfortDelGro SWOT Analysis / TOWS Matrix

Transportation , Misc. Transportation