×




The Solow Model Unleashed: Understanding Economic Growth 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 The Solow Model Unleashed: Understanding Economic Growth case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. The Solow Model Unleashed: Understanding Economic Growth case study is a Harvard Business School (HBR) case study written by Nicolas Vincent, Pierre Yared. The The Solow Model Unleashed: Understanding Economic Growth (referred as “Solow France” from here on) case study provides evaluation & decision scenario in field of Global Business. It also touches upon business topics such as - Value proposition, Economics, Emerging markets, 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 The Solow Model Unleashed: Understanding Economic Growth Case Study


Durabuild Inc., a US-based, family-owned construction company with affiliates in France, wants to recapture the high growth levels that it enjoyed in France in the decades following World War II. The founder's grandson reflects on the economic factors that affected growth there and in the United States during that midcentury period and beyond, and he discusses with the current president (his father) whether the company should now consider expanding into China. This case introduces students to the Solow Model and how various economic factors affect productivity. In a related assignment, students are asked to explain why France grew so quickly and why growth slowed down and never fully caught up to that of the United States.


Case Authors : Nicolas Vincent, Pierre Yared

Topic : Global Business

Related Areas : Economics, Emerging markets, Manufacturing




Calculating Net Present Value (NPV) at 6% for The Solow Model Unleashed: Understanding Economic Growth Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10009455) -10009455 - -
Year 1 3456429 -6553026 3456429 0.9434 3260782
Year 2 3957827 -2595199 7414256 0.89 3522452
Year 3 3960323 1365124 11374579 0.8396 3325164
Year 4 3230495 4595619 14605074 0.7921 2558855
TOTAL 14605074 12667252




The Net Present Value at 6% discount rate is 2657797

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. Payback Period
3. Net Present Value
4. Profitability Index

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. Solow France 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 Solow France 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 The Solow Model Unleashed: Understanding Economic Growth

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 Global Business 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 Solow France 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 Solow France 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 (10009455) -10009455 - -
Year 1 3456429 -6553026 3456429 0.8696 3005590
Year 2 3957827 -2595199 7414256 0.7561 2992686
Year 3 3960323 1365124 11374579 0.6575 2603977
Year 4 3230495 4595619 14605074 0.5718 1847046
TOTAL 10449299


The Net NPV after 4 years is 439844

(10449299 - 10009455 )








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 (10009455) -10009455 - -
Year 1 3456429 -6553026 3456429 0.8333 2880358
Year 2 3957827 -2595199 7414256 0.6944 2748491
Year 3 3960323 1365124 11374579 0.5787 2291854
Year 4 3230495 4595619 14605074 0.4823 1557916
TOTAL 9478618


The Net NPV after 4 years is -530837

At 20% discount rate the NPV is negative (9478618 - 10009455 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Solow France 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 Solow France has a NPV value higher than Zero then finance managers at Solow France 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 Solow France, then the stock price of the Solow France 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 Solow France 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 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 can impact the cash flow of the project.

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.

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 The Solow Model Unleashed: Understanding Economic Growth

References & Further Readings

Nicolas Vincent, Pierre Yared (2018), "The Solow Model Unleashed: Understanding Economic Growth Harvard Business Review Case Study. Published by HBR Publications.


Acme SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Atreyu Capital SWOT Analysis / TOWS Matrix

Financial , Investment Services


PacWest SWOT Analysis / TOWS Matrix

Financial , Regional Banks


Hebei Sailhero Environmental SWOT Analysis / TOWS Matrix

Technology , Scientific & Technical Instr.


Halliburton SWOT Analysis / TOWS Matrix

Energy , Oil Well Services & Equipment


Partners Group SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Rio Tinto PLC SWOT Analysis / TOWS Matrix

Basic Materials , Metal Mining


Core-Mark SWOT Analysis / TOWS Matrix

Services , Retail (Grocery)