×




Phyto-Riker Pharmaceuticals 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 Phyto-Riker Pharmaceuticals case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Phyto-Riker Pharmaceuticals case study is a Harvard Business School (HBR) case study written by John McMillan, Ade Dosunmu. The Phyto-Riker Pharmaceuticals (referred as “Phyto Riker” from here on) case study provides evaluation & decision scenario in field of Global Business. It also touches upon business topics such as - Value proposition, International business, Strategic planning.

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 Phyto-Riker Pharmaceuticals Case Study


Phyto-Riker, a U.S. investor-led, start-up pharmaceutical company in Ghana, contemplates the effects of needs generated by the HIV epidemic in sub-Saharan Africa on its future business plans. In April 2001, it appeared as if political will was crystallizing around the world for the devotion of substantial resources to fight the epidemic. It was not certain what amount of resources would be available or how the resources would be expended. In the meantime, public health officials, AIDS activists, philanthropists, and pharmaceutical companies were engaged in various activities designed to address the HIV problem from their own points of view.


Case Authors : John McMillan, Ade Dosunmu

Topic : Global Business

Related Areas : International business, Strategic planning




Calculating Net Present Value (NPV) at 6% for Phyto-Riker Pharmaceuticals Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10027512) -10027512 - -
Year 1 3452384 -6575128 3452384 0.9434 3256966
Year 2 3975634 -2599494 7428018 0.89 3538300
Year 3 3964114 1364620 11392132 0.8396 3328347
Year 4 3237054 4601674 14629186 0.7921 2564050
TOTAL 14629186 12687663




The Net Present Value at 6% discount rate is 2660151

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. Internal Rate of Return
3. Payback Period
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 Phyto Riker 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. Phyto Riker 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 Phyto-Riker Pharmaceuticals

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 Phyto Riker 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 Phyto Riker 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 (10027512) -10027512 - -
Year 1 3452384 -6575128 3452384 0.8696 3002073
Year 2 3975634 -2599494 7428018 0.7561 3006150
Year 3 3964114 1364620 11392132 0.6575 2606469
Year 4 3237054 4601674 14629186 0.5718 1850796
TOTAL 10465489


The Net NPV after 4 years is 437977

(10465489 - 10027512 )








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 (10027512) -10027512 - -
Year 1 3452384 -6575128 3452384 0.8333 2876987
Year 2 3975634 -2599494 7428018 0.6944 2760857
Year 3 3964114 1364620 11392132 0.5787 2294047
Year 4 3237054 4601674 14629186 0.4823 1561079
TOTAL 9492970


The Net NPV after 4 years is -534542

At 20% discount rate the NPV is negative (9492970 - 10027512 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Phyto Riker 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 Phyto Riker has a NPV value higher than Zero then finance managers at Phyto Riker 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 Phyto Riker, then the stock price of the Phyto Riker 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 Phyto Riker 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.

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

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.

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 Phyto-Riker Pharmaceuticals

References & Further Readings

John McMillan, Ade Dosunmu (2018), "Phyto-Riker Pharmaceuticals Harvard Business Review Case Study. Published by HBR Publications.


EnzymeBioSystems SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


TK SWOT Analysis / TOWS Matrix

Basic Materials , Fabricated Plastic & Rubber


Swatch I SWOT Analysis / TOWS Matrix

Consumer Cyclical , Jewelry & Silverware


PICC Property & Casualty SWOT Analysis / TOWS Matrix

Financial , Insurance (Prop. & Casualty)