×




Phase Two: The Pharmaceutical Industry Responds to AIDS 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 Phase Two: The Pharmaceutical Industry Responds to AIDS case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Phase Two: The Pharmaceutical Industry Responds to AIDS case study is a Harvard Business School (HBR) case study written by Nicholas Bartlett, Debora L. Spar. The Phase Two: The Pharmaceutical Industry Responds to AIDS (referred as “Aids Pharmaceutical” from here on) case study provides evaluation & decision scenario in field of Global Business. It also touches upon business topics such as - Value proposition, Intellectual property, International business, Social responsibility.

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 Phase Two: The Pharmaceutical Industry Responds to AIDS Case Study


Describes how major pharmaceutical firms changed their strategy and pricing policies in the years 2000 to 2002 to respond to the growing AIDS epidemic in Africa.


Case Authors : Nicholas Bartlett, Debora L. Spar

Topic : Global Business

Related Areas : Intellectual property, International business, Social responsibility




Calculating Net Present Value (NPV) at 6% for Phase Two: The Pharmaceutical Industry Responds to AIDS Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10009512) -10009512 - -
Year 1 3472616 -6536896 3472616 0.9434 3276053
Year 2 3965105 -2571791 7437721 0.89 3528929
Year 3 3958098 1386307 11395819 0.8396 3323295
Year 4 3244319 4630626 14640138 0.7921 2569805
TOTAL 14640138 12698082




The Net Present Value at 6% discount rate is 2688570

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 Aids Pharmaceutical 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. Aids Pharmaceutical 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 Phase Two: The Pharmaceutical Industry Responds to AIDS

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 Aids Pharmaceutical 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 Aids Pharmaceutical 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 (10009512) -10009512 - -
Year 1 3472616 -6536896 3472616 0.8696 3019666
Year 2 3965105 -2571791 7437721 0.7561 2998189
Year 3 3958098 1386307 11395819 0.6575 2602514
Year 4 3244319 4630626 14640138 0.5718 1854950
TOTAL 10475319


The Net NPV after 4 years is 465807

(10475319 - 10009512 )








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 (10009512) -10009512 - -
Year 1 3472616 -6536896 3472616 0.8333 2893847
Year 2 3965105 -2571791 7437721 0.6944 2753545
Year 3 3958098 1386307 11395819 0.5787 2290566
Year 4 3244319 4630626 14640138 0.4823 1564583
TOTAL 9502541


The Net NPV after 4 years is -506971

At 20% discount rate the NPV is negative (9502541 - 10009512 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Aids Pharmaceutical 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 Aids Pharmaceutical has a NPV value higher than Zero then finance managers at Aids Pharmaceutical 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 Aids Pharmaceutical, then the stock price of the Aids Pharmaceutical 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 Aids Pharmaceutical 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 can impact the cash flow of 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 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 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 Phase Two: The Pharmaceutical Industry Responds to AIDS

References & Further Readings

Nicholas Bartlett, Debora L. Spar (2018), "Phase Two: The Pharmaceutical Industry Responds to AIDS Harvard Business Review Case Study. Published by HBR Publications.


China Auto Logistics SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Manufacturers


DGR Global Ltd SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Cerner SWOT Analysis / TOWS Matrix

Technology , Software & Programming


NPK SWOT Analysis / TOWS Matrix

Basic Materials , Chemicals - Plastics & Rubber


Rajesh Exports SWOT Analysis / TOWS Matrix

Consumer Cyclical , Jewelry & Silverware


Sparton SWOT Analysis / TOWS Matrix

Technology , Scientific & Technical Instr.


GL Ltd SWOT Analysis / TOWS Matrix

Services , Hotels & Motels


Valor Resources SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Wngjin Thinkbi SWOT Analysis / TOWS Matrix

Services , Printing & Publishing


New Gold SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


IBKS No.5 Special Purpose SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services