×




Neilson International in Mexico (A) 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 Neilson International in Mexico (A) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Neilson International in Mexico (A) case study is a Harvard Business School (HBR) case study written by Paul W. Beamish, C. Bud Johnston, Gayle Duncan, Shari Ann Wortel. The Neilson International in Mexico (A) (referred as “Neilson Mexican” from here on) case study provides evaluation & decision scenario in field of Global Business. It also touches upon business topics such as - Value proposition, Joint ventures, Marketing, Supply chain.

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 Neilson International in Mexico (A) Case Study


This case examines a proposed marketing joint venture which would introduce Neilson brand chocolate bars to Mexican consumers. Pepsico Foods' Mexican subsidiary -- already servicing 450,000 retail stores -- has suggested a joint branding agreement. Alternative distribution arrangements are available which would allow Neilson to maintain greater control over its name, at the cost of slower market access. (A sequel to this case is available bearing the same title, case 995G04.)


Case Authors : Paul W. Beamish, C. Bud Johnston, Gayle Duncan, Shari Ann Wortel

Topic : Global Business

Related Areas : Joint ventures, Marketing, Supply chain




Calculating Net Present Value (NPV) at 6% for Neilson International in Mexico (A) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10023578) -10023578 - -
Year 1 3457912 -6565666 3457912 0.9434 3262181
Year 2 3957305 -2608361 7415217 0.89 3521987
Year 3 3971992 1363631 11387209 0.8396 3334961
Year 4 3245523 4609154 14632732 0.7921 2570758
TOTAL 14632732 12689888




The Net Present Value at 6% discount rate is 2666310

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. Payback Period
2. Net Present Value
3. Profitability Index
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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Neilson Mexican 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 Neilson Mexican 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 Neilson International in Mexico (A)

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 Neilson Mexican 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 Neilson Mexican 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 (10023578) -10023578 - -
Year 1 3457912 -6565666 3457912 0.8696 3006880
Year 2 3957305 -2608361 7415217 0.7561 2992291
Year 3 3971992 1363631 11387209 0.6575 2611649
Year 4 3245523 4609154 14632732 0.5718 1855638
TOTAL 10466459


The Net NPV after 4 years is 442881

(10466459 - 10023578 )








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 (10023578) -10023578 - -
Year 1 3457912 -6565666 3457912 0.8333 2881593
Year 2 3957305 -2608361 7415217 0.6944 2748128
Year 3 3971992 1363631 11387209 0.5787 2298606
Year 4 3245523 4609154 14632732 0.4823 1565163
TOTAL 9493492


The Net NPV after 4 years is -530086

At 20% discount rate the NPV is negative (9493492 - 10023578 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Neilson Mexican 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 Neilson Mexican has a NPV value higher than Zero then finance managers at Neilson Mexican 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 Neilson Mexican, then the stock price of the Neilson Mexican 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 Neilson Mexican 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.

Understanding of risks involved in 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 can impact the cash flow of the project.

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 Neilson International in Mexico (A)

References & Further Readings

Paul W. Beamish, C. Bud Johnston, Gayle Duncan, Shari Ann Wortel (2018), "Neilson International in Mexico (A) Harvard Business Review Case Study. Published by HBR Publications.


Local Shopping SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Siemens Healthineers SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


Sellas Life Sciences SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Nippon Rad SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Merck SWOT Analysis / TOWS Matrix

Healthcare , Major Drugs


Epoxy Base Electronic SWOT Analysis / TOWS Matrix

Basic Materials , Chemicals - Plastics & Rubber


Cache Logistics SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Young Heung I& SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


Marushohotta SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


Meredith SWOT Analysis / TOWS Matrix

Services , Printing & Publishing


Sally Beauty SWOT Analysis / TOWS Matrix

Services , Retail (Specialty)