×




Mayhem on Madison (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 Mayhem on Madison (A) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Mayhem on Madison (A) case study is a Harvard Business School (HBR) case study written by David Lane, A. Eugene Kohn. The Mayhem on Madison (A) (referred as “Developer Socialite” from here on) case study provides evaluation & decision scenario in field of Finance & Accounting. It also touches upon business topics such as - Value proposition, Public relations.

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 Mayhem on Madison (A) Case Study


In his first project, an aspiring property developer negotiates the development rights above a one-story bank branch in Manhattan's tony Carnegie Hill. Community resistance erupted immediately, spearheaded by celebrity and socialite residents. Facing rejection of his firm's proposal of a 17-story residential condominium building for the site by the New York City Landmarks Preservation Commission, the developer and his firm must decide how to respond.


Case Authors : David Lane, A. Eugene Kohn

Topic : Finance & Accounting

Related Areas : Public relations




Calculating Net Present Value (NPV) at 6% for Mayhem on Madison (A) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10007156) -10007156 - -
Year 1 3459002 -6548154 3459002 0.9434 3263209
Year 2 3963560 -2584594 7422562 0.89 3527554
Year 3 3936115 1351521 11358677 0.8396 3304838
Year 4 3222332 4573853 14581009 0.7921 2552389
TOTAL 14581009 12647991




The Net Present Value at 6% discount rate is 2640835

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

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 Developer Socialite 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. Developer Socialite 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 Mayhem on Madison (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 Finance & Accounting 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 Developer Socialite 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 Developer Socialite 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 (10007156) -10007156 - -
Year 1 3459002 -6548154 3459002 0.8696 3007828
Year 2 3963560 -2584594 7422562 0.7561 2997021
Year 3 3936115 1351521 11358677 0.6575 2588060
Year 4 3222332 4573853 14581009 0.5718 1842379
TOTAL 10435287


The Net NPV after 4 years is 428131

(10435287 - 10007156 )








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 (10007156) -10007156 - -
Year 1 3459002 -6548154 3459002 0.8333 2882502
Year 2 3963560 -2584594 7422562 0.6944 2752472
Year 3 3936115 1351521 11358677 0.5787 2277844
Year 4 3222332 4573853 14581009 0.4823 1553980
TOTAL 9466798


The Net NPV after 4 years is -540358

At 20% discount rate the NPV is negative (9466798 - 10007156 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Developer Socialite 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 Developer Socialite has a NPV value higher than Zero then finance managers at Developer Socialite 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 Developer Socialite, then the stock price of the Developer Socialite 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 Developer Socialite 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.

Understanding of risks involved in 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.

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

What are the key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

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 Mayhem on Madison (A)

References & Further Readings

David Lane, A. Eugene Kohn (2018), "Mayhem on Madison (A) Harvard Business Review Case Study. Published by HBR Publications.


Pintaras Jaya SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


HCL Infosystems SWOT Analysis / TOWS Matrix

Technology , Communications Equipment


Long Blockchain SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Beverages (Nonalcoholic)


Castings PLC SWOT Analysis / TOWS Matrix

Basic Materials , Iron & Steel


Chow Tai Seng Jewellery SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Automotive Stampings Assemblies SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


CNOOC SWOT Analysis / TOWS Matrix

Energy , Oil & Gas Operations


Dassault Aviation SWOT Analysis / TOWS Matrix

Capital Goods , Aerospace & Defense


Aeon Fantasy Co Ltd SWOT Analysis / TOWS Matrix

Services , Recreational Activities


Triad Guaranty SWOT Analysis / TOWS Matrix

Financial , Insurance (Prop. & Casualty)


National HealthCare SWOT Analysis / TOWS Matrix

Healthcare , Healthcare Facilities


Liyuan Precision A SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products