×




Taming the Dragon: Cummins in China (Condensed) 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 Taming the Dragon: Cummins in China (Condensed) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Taming the Dragon: Cummins in China (Condensed) case study is a Harvard Business School (HBR) case study written by Charles Dhanaraj, Maria Morgan, Jack Li, Jing Li. The Taming the Dragon: Cummins in China (Condensed) (referred as “Cummins China” from here on) case study provides evaluation & decision scenario in field of Global Business. It also touches upon business topics such as - Value proposition, Globalization, Joint ventures, Marketing.

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 Taming the Dragon: Cummins in China (Condensed) Case Study


Documents more than 15 years of U.S.-based Cummins, a global leader in diesel and allied technology, and its investment activities in China. Although macro-level indicators seem to suggest the possibility of hitting $1 billion in revenues in China by 2005, several pressing problems put into question Cummins' ability to realize this target. Presents specific situations--related to the respective streamlining and consolidation of several existing joint ventures, distribution and service, and staffing--for which students must develop appropriate action plans. Presents the complexity of managing country-level operations and the role of executive leadership of a country manager.


Case Authors : Charles Dhanaraj, Maria Morgan, Jack Li, Jing Li

Topic : Global Business

Related Areas : Globalization, Joint ventures, Marketing




Calculating Net Present Value (NPV) at 6% for Taming the Dragon: Cummins in China (Condensed) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10014448) -10014448 - -
Year 1 3457028 -6557420 3457028 0.9434 3261347
Year 2 3971115 -2586305 7428143 0.89 3534278
Year 3 3971451 1385146 11399594 0.8396 3334507
Year 4 3233955 4619101 14633549 0.7921 2561595
TOTAL 14633549 12691727




The Net Present Value at 6% discount rate is 2677279

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. Profitability Index
3. Payback Period
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 Cummins China 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. Cummins China 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 Taming the Dragon: Cummins in China (Condensed)

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 Cummins China 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 Cummins China 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 (10014448) -10014448 - -
Year 1 3457028 -6557420 3457028 0.8696 3006111
Year 2 3971115 -2586305 7428143 0.7561 3002733
Year 3 3971451 1385146 11399594 0.6575 2611293
Year 4 3233955 4619101 14633549 0.5718 1849024
TOTAL 10469163


The Net NPV after 4 years is 454715

(10469163 - 10014448 )








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 (10014448) -10014448 - -
Year 1 3457028 -6557420 3457028 0.8333 2880857
Year 2 3971115 -2586305 7428143 0.6944 2757719
Year 3 3971451 1385146 11399594 0.5787 2298293
Year 4 3233955 4619101 14633549 0.4823 1559585
TOTAL 9496454


The Net NPV after 4 years is -517994

At 20% discount rate the NPV is negative (9496454 - 10014448 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Cummins China 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 Cummins China has a NPV value higher than Zero then finance managers at Cummins China 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 Cummins China, then the stock price of the Cummins China 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 Cummins China 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 –

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 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.

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 Taming the Dragon: Cummins in China (Condensed)

References & Further Readings

Charles Dhanaraj, Maria Morgan, Jack Li, Jing Li (2018), "Taming the Dragon: Cummins in China (Condensed) Harvard Business Review Case Study. Published by HBR Publications.


OHL SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Sun A. Kaken SWOT Analysis / TOWS Matrix

Basic Materials , Containers & Packaging


Shinsegae Cons SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Gokaldas Exports Ltd SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


Korea Line SWOT Analysis / TOWS Matrix

Transportation , Water Transportation


Merck SWOT Analysis / TOWS Matrix

Healthcare , Major Drugs


EP Manufacturing SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Manufacturers


Aberforth Smaller SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Simpac SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Raytheon SWOT Analysis / TOWS Matrix

Capital Goods , Aerospace & Defense


Atmos Energy SWOT Analysis / TOWS Matrix

Utilities , Natural Gas Utilities