×




Forty Chinese Police to Five-Star Bali Conference: Scam? 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 Forty Chinese Police to Five-Star Bali Conference: Scam? case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Forty Chinese Police to Five-Star Bali Conference: Scam? case study is a Harvard Business School (HBR) case study written by Stephen Grainger. The Forty Chinese Police to Five-Star Bali Conference: Scam? (referred as “Police Bali” from here on) case study provides evaluation & decision scenario in field of Global Business. It also touches upon business topics such as - Value proposition, .

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 Forty Chinese Police to Five-Star Bali Conference: Scam? Case Study


In 2012, a real estate entrepreneur and his long-time friend and former neighbour, a police director, had enjoyed the profits of "guanxi"-a bilateral flow of personal favours-for many years. The use of guanxi in China had long been a core component of successful and sometimes illegal business. However, China's new president had recently created a tough anti-corruption Disciplinary Committee. As a result, many respected citizens who had previously profited from corrupt practices were being exposed, prosecuted, and imprisoned. News was leaked about the city's entire police force having enjoyed a six-day vacation in Bali at the expense of the police budget. The real estate entrepreneur and the police director were going to be questioned about their role in arranging this vacation. What should they do? Could they escape the consequences of their questionable business practices, or were they headed for a future in prison? Stephen Grainger is affiliated with Edith Cowan University.


Case Authors : Stephen Grainger

Topic : Global Business

Related Areas :




Calculating Net Present Value (NPV) at 6% for Forty Chinese Police to Five-Star Bali Conference: Scam? Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10029911) -10029911 - -
Year 1 3469672 -6560239 3469672 0.9434 3273275
Year 2 3977318 -2582921 7446990 0.89 3539799
Year 3 3960518 1377597 11407508 0.8396 3325327
Year 4 3238265 4615862 14645773 0.7921 2565009
TOTAL 14645773 12703411




The Net Present Value at 6% discount rate is 2673500

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. Internal Rate of Return
3. Net Present Value
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. Police Bali 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 Police Bali 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 Forty Chinese Police to Five-Star Bali Conference: Scam?

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 Police Bali 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 Police Bali 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 (10029911) -10029911 - -
Year 1 3469672 -6560239 3469672 0.8696 3017106
Year 2 3977318 -2582921 7446990 0.7561 3007424
Year 3 3960518 1377597 11407508 0.6575 2604105
Year 4 3238265 4615862 14645773 0.5718 1851489
TOTAL 10480123


The Net NPV after 4 years is 450212

(10480123 - 10029911 )








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 (10029911) -10029911 - -
Year 1 3469672 -6560239 3469672 0.8333 2891393
Year 2 3977318 -2582921 7446990 0.6944 2762026
Year 3 3960518 1377597 11407508 0.5787 2291966
Year 4 3238265 4615862 14645773 0.4823 1561663
TOTAL 9507049


The Net NPV after 4 years is -522862

At 20% discount rate the NPV is negative (9507049 - 10029911 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Police Bali 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 Police Bali has a NPV value higher than Zero then finance managers at Police Bali 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 Police Bali, then the stock price of the Police Bali 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 Police Bali 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 will be a multi year spillover effect of various taxation regulations.

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 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.

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 Forty Chinese Police to Five-Star Bali Conference: Scam?

References & Further Readings

Stephen Grainger (2018), "Forty Chinese Police to Five-Star Bali Conference: Scam? Harvard Business Review Case Study. Published by HBR Publications.


Brady SWOT Analysis / TOWS Matrix

Services , Security Systems & Services


Lib Hold SWOT Analysis / TOWS Matrix

Financial , Insurance (Life)


Krones AG SWOT Analysis / TOWS Matrix

Basic Materials , Containers & Packaging


Etsy Inc SWOT Analysis / TOWS Matrix

Technology , Computer Services


H&R SWOT Analysis / TOWS Matrix

Energy , Oil & Gas Operations


Metso Oyj SWOT Analysis / TOWS Matrix

Capital Goods , Constr. & Agric. Machinery


Fujitsu General Ltd SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Ningbo Yunsheng SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Zhong Tong Bus A SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Manufacturers


CVR Energy SWOT Analysis / TOWS Matrix

Energy , Oil & Gas Operations