×




Welfare State and its Impact on Business Competitiveness: Sweden Inc. for Sale? 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 Welfare State and its Impact on Business Competitiveness: Sweden Inc. for Sale? case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Welfare State and its Impact on Business Competitiveness: Sweden Inc. for Sale? case study is a Harvard Business School (HBR) case study written by Huw Pill, Ingrid Vogel, Petter Johnsson, Ola Nordquist. The Welfare State and its Impact on Business Competitiveness: Sweden Inc. for Sale? (referred as “Sweden Welfare” 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, Economy, Policy, Social enterprise.

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 Welfare State and its Impact on Business Competitiveness: Sweden Inc. for Sale? Case Study


The Swedish Model--sometimes presented as a third way between savage capitalism and unrealistic socialism--was much lauded in the 1960s. It was viewed as a strategy that addressed social concerns while supporting economic growth. However, the financial and currency crisis of the early 1990s threw the model into doubt and prompted much soul searching and reform among Sweden's establishment. The welfare state introduced in Sweden imposed a high tax burden on individuals and business. By the late 1990s, some concerns were emerging that these costs were acting as a deterrent to doing business in Sweden. In an international market for labor and capital, Sweden was a less attractive home for high-flying MBAs or multinational companies than other countries.


Case Authors : Huw Pill, Ingrid Vogel, Petter Johnsson, Ola Nordquist

Topic : Global Business

Related Areas : Economics, Economy, Policy, Social enterprise




Calculating Net Present Value (NPV) at 6% for Welfare State and its Impact on Business Competitiveness: Sweden Inc. for Sale? Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10023103) -10023103 - -
Year 1 3471973 -6551130 3471973 0.9434 3275446
Year 2 3977271 -2573859 7449244 0.89 3539757
Year 3 3959653 1385794 11408897 0.8396 3324601
Year 4 3233908 4619702 14642805 0.7921 2561558
TOTAL 14642805 12701362




The Net Present Value at 6% discount rate is 2678259

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. Net Present Value
2. Payback Period
3. Internal Rate of Return
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. Timing of the expected cash flows – stockholders of Sweden Welfare 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. Sweden Welfare 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 Welfare State and its Impact on Business Competitiveness: Sweden Inc. for Sale?

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 Sweden Welfare 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 Sweden Welfare 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 (10023103) -10023103 - -
Year 1 3471973 -6551130 3471973 0.8696 3019107
Year 2 3977271 -2573859 7449244 0.7561 3007388
Year 3 3959653 1385794 11408897 0.6575 2603536
Year 4 3233908 4619702 14642805 0.5718 1848997
TOTAL 10479029


The Net NPV after 4 years is 455926

(10479029 - 10023103 )








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 (10023103) -10023103 - -
Year 1 3471973 -6551130 3471973 0.8333 2893311
Year 2 3977271 -2573859 7449244 0.6944 2761994
Year 3 3959653 1385794 11408897 0.5787 2291466
Year 4 3233908 4619702 14642805 0.4823 1559562
TOTAL 9506333


The Net NPV after 4 years is -516770

At 20% discount rate the NPV is negative (9506333 - 10023103 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Sweden Welfare 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 Sweden Welfare has a NPV value higher than Zero then finance managers at Sweden Welfare 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 Sweden Welfare, then the stock price of the Sweden Welfare 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 Sweden Welfare 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 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 will be a multi year spillover effect of various taxation regulations.

Understanding of risks involved in 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 Welfare State and its Impact on Business Competitiveness: Sweden Inc. for Sale?

References & Further Readings

Huw Pill, Ingrid Vogel, Petter Johnsson, Ola Nordquist (2018), "Welfare State and its Impact on Business Competitiveness: Sweden Inc. for Sale? Harvard Business Review Case Study. Published by HBR Publications.


Tiger Brands SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Myovant Sciences SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Kubota Pharma SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Minho M Bhd SWOT Analysis / TOWS Matrix

Basic Materials , Forestry & Wood Products


Kelun Pharm A SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Legacy Ventures Intl SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Marechale SWOT Analysis / TOWS Matrix

Financial , Investment Services


Himax SWOT Analysis / TOWS Matrix

Technology , Semiconductors


Ancora Indonesia SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing