×




HKCOLO: Expanding Connectivity in Asia's Telecom Hub 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 HKCOLO: Expanding Connectivity in Asia's Telecom Hub case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. HKCOLO: Expanding Connectivity in Asia's Telecom Hub case study is a Harvard Business School (HBR) case study written by Kwok-chuen Kwok, Edo de Vries Robbe. The HKCOLO: Expanding Connectivity in Asia's Telecom Hub (referred as “Hkcolo Asia's” from here on) case study provides evaluation & decision scenario in field of Global Business. It also touches upon business topics such as - Value proposition, Competition, Growth strategy, IT.

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 HKCOLO: Expanding Connectivity in Asia's Telecom Hub Case Study


Having rapidly developed into Asia's foremost neutral co-location provider and successfully attracting a wide range of customers in the telecommunications industry, HKCOLO has played a significant part in increasing Hong Kong's importance as a telecommunications hub. By 2009, however, it was on the brink of exceeding the capacity of its premises. The arrival of VoIP had resulted in increased competition, and several companies in Hong Kong and different parts of Asia were eyeing the company's dominant position. Meanwhile, HKCOLO saw opportunities to expand and to enter new markets, and thus stood at a decisive point in its relatively short history. Its executive management had to decide which strategies to follow in taking the company forward. It needed to cope with its competitors while searching for continued future growth. Decisions had to be made on which customers to target and whether or not to expand to a new site. By assuming the role of HKCOLO's management, students will learn how to make strategic decisions in a systematic way by using several standard theoretical frameworks.


Case Authors : Kwok-chuen Kwok, Edo de Vries Robbe

Topic : Global Business

Related Areas : Competition, Growth strategy, IT




Calculating Net Present Value (NPV) at 6% for HKCOLO: Expanding Connectivity in Asia's Telecom Hub Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10020951) -10020951 - -
Year 1 3463672 -6557279 3463672 0.9434 3267615
Year 2 3982627 -2574652 7446299 0.89 3544524
Year 3 3972110 1397458 11418409 0.8396 3335060
Year 4 3232061 4629519 14650470 0.7921 2560095
TOTAL 14650470 12707294




The Net Present Value at 6% discount rate is 2686343

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. Profitability Index
4. Payback Period

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. Hkcolo Asia's 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 Hkcolo Asia's 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 HKCOLO: Expanding Connectivity in Asia's Telecom Hub

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 Hkcolo Asia's 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 Hkcolo Asia's 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 (10020951) -10020951 - -
Year 1 3463672 -6557279 3463672 0.8696 3011889
Year 2 3982627 -2574652 7446299 0.7561 3011438
Year 3 3972110 1397458 11418409 0.6575 2611727
Year 4 3232061 4629519 14650470 0.5718 1847941
TOTAL 10482995


The Net NPV after 4 years is 462044

(10482995 - 10020951 )








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 (10020951) -10020951 - -
Year 1 3463672 -6557279 3463672 0.8333 2886393
Year 2 3982627 -2574652 7446299 0.6944 2765713
Year 3 3972110 1397458 11418409 0.5787 2298675
Year 4 3232061 4629519 14650470 0.4823 1558671
TOTAL 9509453


The Net NPV after 4 years is -511498

At 20% discount rate the NPV is negative (9509453 - 10020951 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Hkcolo Asia's 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 Hkcolo Asia's has a NPV value higher than Zero then finance managers at Hkcolo Asia's 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 Hkcolo Asia's, then the stock price of the Hkcolo Asia's 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 Hkcolo Asia's 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.

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

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

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 HKCOLO: Expanding Connectivity in Asia's Telecom Hub

References & Further Readings

Kwok-chuen Kwok, Edo de Vries Robbe (2018), "HKCOLO: Expanding Connectivity in Asia's Telecom Hub Harvard Business Review Case Study. Published by HBR Publications.


Red Violet SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Ferrexpo SWOT Analysis / TOWS Matrix

Basic Materials , Metal Mining


Gem-Year Industrial SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Baywa AG SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Crops


Henan Ancai Hi-tech SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


DiNonA SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


Santos SWOT Analysis / TOWS Matrix

Energy , Oil & Gas - Integrated