×




The Effects of Rice Subsidies in Thailand 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 The Effects of Rice Subsidies in Thailand case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. The Effects of Rice Subsidies in Thailand case study is a Harvard Business School (HBR) case study written by Jordan A. French. The The Effects of Rice Subsidies in Thailand (referred as “Minister Prime” from here on) case study provides evaluation & decision scenario in field of Global Business. It also touches upon business topics such as - Value proposition, Economics, International business, Policy.

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 The Effects of Rice Subsidies in Thailand Case Study


The military general is the newly appointed prime minister of Thailand as of May 2014. The country is developing and needs support from its government in making it more efficient. The former prime minister was ousted, after less than three years in office, under the assumption that their government was spending itself into a hole and that the rice subsidy program was inept and hurting the country. The former prime minister was accused of launching the program in large part to win over the farming community and party votes for the August 2011 election. It is now the decision of the new prime minister whether he will continue on with the government purchase of rice, above market price, or should he break the promise made by the former government and stop the subsidy program from continuing.


Case Authors : Jordan A. French

Topic : Global Business

Related Areas : Economics, International business, Policy




Calculating Net Present Value (NPV) at 6% for The Effects of Rice Subsidies in Thailand Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10013374) -10013374 - -
Year 1 3459976 -6553398 3459976 0.9434 3264128
Year 2 3964303 -2589095 7424279 0.89 3528216
Year 3 3959211 1370116 11383490 0.8396 3324230
Year 4 3242491 4612607 14625981 0.7921 2568357
TOTAL 14625981 12684930




The Net Present Value at 6% discount rate is 2671556

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 Minister Prime 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. Minister Prime 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 The Effects of Rice Subsidies in Thailand

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 Minister Prime 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 Minister Prime 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 (10013374) -10013374 - -
Year 1 3459976 -6553398 3459976 0.8696 3008675
Year 2 3964303 -2589095 7424279 0.7561 2997583
Year 3 3959211 1370116 11383490 0.6575 2603246
Year 4 3242491 4612607 14625981 0.5718 1853905
TOTAL 10463408


The Net NPV after 4 years is 450034

(10463408 - 10013374 )








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 (10013374) -10013374 - -
Year 1 3459976 -6553398 3459976 0.8333 2883313
Year 2 3964303 -2589095 7424279 0.6944 2752988
Year 3 3959211 1370116 11383490 0.5787 2291210
Year 4 3242491 4612607 14625981 0.4823 1563701
TOTAL 9491213


The Net NPV after 4 years is -522161

At 20% discount rate the NPV is negative (9491213 - 10013374 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Minister Prime 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 Minister Prime has a NPV value higher than Zero then finance managers at Minister Prime 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 Minister Prime, then the stock price of the Minister Prime 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 Minister Prime 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.

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.

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 The Effects of Rice Subsidies in Thailand

References & Further Readings

Jordan A. French (2018), "The Effects of Rice Subsidies in Thailand Harvard Business Review Case Study. Published by HBR Publications.


LAIX SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Lippo Securities SWOT Analysis / TOWS Matrix

Financial , Investment Services


Arix Bioscience SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


CSSC Steel Structure Eng SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


Medical Facilities SWOT Analysis / TOWS Matrix

Healthcare , Healthcare Facilities


Metro Bank SWOT Analysis / TOWS Matrix

Financial , Regional Banks


Atheronova Inc SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Xinbang Pharm A SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Support.com SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Zenrin Co Ltd SWOT Analysis / TOWS Matrix

Services , Printing & Publishing