×




Bridging the GAAPs, 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 Bridging the GAAPs, Chinese Version case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Bridging the GAAPs, Chinese Version case study is a Harvard Business School (HBR) case study written by Gwen Yu. The Bridging the GAAPs, Chinese Version (referred as “Accounting Holt's” from here on) case study provides evaluation & decision scenario in field of Finance & Accounting. It also touches upon business topics such as - Value proposition, Entrepreneurial finance, Financial analysis, Financial management, International business, IT.

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 Bridging the GAAPs, Chinese Version Case Study


Inconsistencies in accounting treatment across countries are a major obstacle for global equity investment. Adoption of a single accounting standard (IFRS) has been received with much excitement, where apples to apples comparison across countries will become easier. However, adopting a global accounting standard may not necessarily mean that financial reporting in all countries will become standardized. Taking an example from HOLT, a private sector that offers standardized data for global portfolio investment, the case examines i) HOLT's adjustment process for differences in local accounting standards and ii) how IFRS adoption could change HOLT's global valuation framework. The case offers an interesting setting to examine how harmonizing accounting standards can affect global equity valuation.


Case Authors : Gwen Yu

Topic : Finance & Accounting

Related Areas : Entrepreneurial finance, Financial analysis, Financial management, International business, IT




Calculating Net Present Value (NPV) at 6% for Bridging the GAAPs, Chinese Version Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10002387) -10002387 - -
Year 1 3463906 -6538481 3463906 0.9434 3267836
Year 2 3979614 -2558867 7443520 0.89 3541842
Year 3 3961316 1402449 11404836 0.8396 3325997
Year 4 3230908 4633357 14635744 0.7921 2559182
TOTAL 14635744 12694857




The Net Present Value at 6% discount rate is 2692470

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. Payback Period
3. Net Present Value
4. Internal Rate of Return

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 Accounting Holt's 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. Accounting Holt's 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 Bridging the GAAPs, 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 Accounting Holt's 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 Accounting Holt's 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 (10002387) -10002387 - -
Year 1 3463906 -6538481 3463906 0.8696 3012092
Year 2 3979614 -2558867 7443520 0.7561 3009160
Year 3 3961316 1402449 11404836 0.6575 2604630
Year 4 3230908 4633357 14635744 0.5718 1847282
TOTAL 10473164


The Net NPV after 4 years is 470777

(10473164 - 10002387 )








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 (10002387) -10002387 - -
Year 1 3463906 -6538481 3463906 0.8333 2886588
Year 2 3979614 -2558867 7443520 0.6944 2763621
Year 3 3961316 1402449 11404836 0.5787 2292428
Year 4 3230908 4633357 14635744 0.4823 1558115
TOTAL 9500753


The Net NPV after 4 years is -501634

At 20% discount rate the NPV is negative (9500753 - 10002387 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Accounting Holt's 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 Accounting Holt's has a NPV value higher than Zero then finance managers at Accounting Holt's 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 Accounting Holt's, then the stock price of the Accounting Holt's 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 Accounting Holt's 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 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.

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 Bridging the GAAPs, Chinese Version

References & Further Readings

Gwen Yu (2018), "Bridging the GAAPs, Chinese Version Harvard Business Review Case Study. Published by HBR Publications.


KPIT Cummins SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Biofrontera AG SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Indiabulls RE SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Shandong Hualu Hengsheng SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Active Health Foods SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


GKW Ltd SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Shin-Etsu Chemical SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing