×




Threshold Sports, LLC 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 Threshold Sports, LLC case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Threshold Sports, LLC case study is a Harvard Business School (HBR) case study written by Kenneth Eades, Dorothy C. Kelly. The Threshold Sports, LLC (referred as “Cycling Sports” 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 analysis, Financial management, Financial markets.

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 Threshold Sports, LLC Case Study


In June 2001, the owners of this small rapidly growing sports promotion firm are assessing the financing implications of their growth plans. Threshold Sports organizes professional cycling races, and holds major race franchises for several large U.S. cities. It seeks to expand quickly the number of events that it manages, eventually to build professional cycling in the United States to a level consistent with Europe. The growth outlook creates a financing need of $500,000. The case presents three financing alternatives: debt, common equity, and convertible preferred stock. The task for the student is to assess the alternatives and make a recommendation. The choice hinges importantly on the estimated value of the firm.


Case Authors : Kenneth Eades, Dorothy C. Kelly

Topic : Finance & Accounting

Related Areas : Financial analysis, Financial management, Financial markets




Calculating Net Present Value (NPV) at 6% for Threshold Sports, LLC Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10007330) -10007330 - -
Year 1 3463869 -6543461 3463869 0.9434 3267801
Year 2 3961770 -2581691 7425639 0.89 3525961
Year 3 3963596 1381905 11389235 0.8396 3327912
Year 4 3244301 4626206 14633536 0.7921 2569790
TOTAL 14633536 12691464




The Net Present Value at 6% discount rate is 2684134

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. Internal Rate of Return
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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Cycling Sports 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 Cycling Sports 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 Threshold Sports, LLC

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 Cycling Sports 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 Cycling Sports 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 (10007330) -10007330 - -
Year 1 3463869 -6543461 3463869 0.8696 3012060
Year 2 3961770 -2581691 7425639 0.7561 2995667
Year 3 3963596 1381905 11389235 0.6575 2606129
Year 4 3244301 4626206 14633536 0.5718 1854940
TOTAL 10468796


The Net NPV after 4 years is 461466

(10468796 - 10007330 )








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 (10007330) -10007330 - -
Year 1 3463869 -6543461 3463869 0.8333 2886558
Year 2 3961770 -2581691 7425639 0.6944 2751229
Year 3 3963596 1381905 11389235 0.5787 2293748
Year 4 3244301 4626206 14633536 0.4823 1564574
TOTAL 9496109


The Net NPV after 4 years is -511221

At 20% discount rate the NPV is negative (9496109 - 10007330 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Cycling Sports 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 Cycling Sports has a NPV value higher than Zero then finance managers at Cycling Sports 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 Cycling Sports, then the stock price of the Cycling Sports 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 Cycling Sports 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 can impact the cash flow of the project.

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

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 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 Threshold Sports, LLC

References & Further Readings

Kenneth Eades, Dorothy C. Kelly (2018), "Threshold Sports, LLC Harvard Business Review Case Study. Published by HBR Publications.


Hyosung Advanced Materials SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


Sino Golf SWOT Analysis / TOWS Matrix

Consumer Cyclical , Recreational Products


Blue Bird SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Manufacturers


Southern Acids M Bhd SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Oleeo SWOT Analysis / TOWS Matrix

Services , Business Services


Petrofac SWOT Analysis / TOWS Matrix

Energy , Oil Well Services & Equipment


Live Ventures SWOT Analysis / TOWS Matrix

Technology , Computer Services


Pharmanutra SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Pure Cycle SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services