Introduction to Net Present Value (NPV) - What is Net Present Value (NPV) ? How it impacts financial decisions regarding project management?
At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Axel Springer in 2016: From Transformation to Acceleration? case study is a Harvard Business School (HBR) case study written by Robert A. Burgelman, Robert Siegel, Ryan Kissick. The Axel Springer in 2016: From Transformation to Acceleration? (referred as “Axel Springer” from here on) case study provides evaluation & decision scenario in field of Global Business. It also touches upon business topics such as - Value proposition, Disruptive innovation, Growth strategy, Marketing, Mergers & acquisitions, Social platforms.
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.
As of 2016, Mathias DA¶pfner, chief executive officer (CEO) of Axel Springer SE, had successfully transitioned the German publishing house through a major digital transformation in the world of journalism. Given the massive disruption that had occurred over the previous two decades with how people consumed news, this was no small feat. During this time, many newspapers, magazines, and journals failed to keep up with the rapidly changing industry. Historically, print advertising constituted the majority of revenue for large publishers. But the digital revolution in journalism meant that print advertising revenues dropped precipitously. This downward trend in print advertising revenues happened around the globe, with traditional publishers cutting thousands of jobs. Many publishers were forced to declare bankruptcy during this period. In spite of these industry headwinds, Axel Springer was thriving. DA¶pfner had transformed Axel Springer through a two-stage digital transformation strategy process. Starting in 2006, Axel Springer first focused on organic growth and late-stage digital acquisitions, which infused digitization into Axel Springer's corporate culture. In 2013, the second stage centered around DA¶pfner's mission to become "The Leading Digital Publisher"; Axel Springer would be defined not by its distribution channels, but by its (content) brands and services. Having successfully transformed Axel Springer from a print-only company to a thriving print and digital media conglomerate, DA¶pfner wanted to accelerate Axel Springer's growth even further. He believed that Axel Springer was well positioned to succeed not only in their core German market, but also more broadly on the world stage. Yet he knew this path to becoming a global media powerhouse would not be straightforward, especially given the rapid changes occurring within the media and publishing realm. In a world in which people were consuming content from a variety of sources-traditional print
| Years | Cash Flow | Net Cash Flow | Cumulative Cash Flow |
Discount Rate @ 6 % |
Discounted Cash Flows |
|---|---|---|---|---|---|
| Year 0 | (10003980) | -10003980 | - | - | |
| Year 1 | 3457692 | -6546288 | 3457692 | 0.9434 | 3261974 |
| Year 2 | 3965207 | -2581081 | 7422899 | 0.89 | 3529020 |
| Year 3 | 3944993 | 1363912 | 11367892 | 0.8396 | 3312292 |
| Year 4 | 3238903 | 4602815 | 14606795 | 0.7921 | 2565515 |
| TOTAL | 14606795 | 12668800 |
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 -
Capital Budgeting Approaches
There are four types of capital budgeting techniques that are widely used in the corporate world –
1. Payback Period
2. Profitability Index
3. Net Present Value
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 Axel Springer 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. Axel Springer shareholders have preference for diversified projects investment rather than prospective high income from a single capital intensive project.
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
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 Axel Springer 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 Axel Springer 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.
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 | (10003980) | -10003980 | - | - | |
| Year 1 | 3457692 | -6546288 | 3457692 | 0.8696 | 3006689 |
| Year 2 | 3965207 | -2581081 | 7422899 | 0.7561 | 2998266 |
| Year 3 | 3944993 | 1363912 | 11367892 | 0.6575 | 2593897 |
| Year 4 | 3238903 | 4602815 | 14606795 | 0.5718 | 1851853 |
| TOTAL | 10450705 |
(10450705 - 10003980 )
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 | (10003980) | -10003980 | - | - | |
| Year 1 | 3457692 | -6546288 | 3457692 | 0.8333 | 2881410 |
| Year 2 | 3965207 | -2581081 | 7422899 | 0.6944 | 2753616 |
| Year 3 | 3944993 | 1363912 | 11367892 | 0.5787 | 2282982 |
| Year 4 | 3238903 | 4602815 | 14606795 | 0.4823 | 1561971 |
| TOTAL | 9479979 |
At 20% discount rate the NPV is negative (9479979 - 10003980 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Axel Springer to discount cash flow at lower discount rates such as 15%.
Simplest Approach – If the investment project of Axel Springer has a NPV value higher than Zero then finance managers at Axel Springer 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 Axel Springer, then the stock price of the Axel Springer 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.
Project selection is often a far more complex decision than just choosing it based on the NPV number. Finance managers at Axel Springer 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 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 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.
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.
Robert A. Burgelman, Robert Siegel, Ryan Kissick (2018), "Axel Springer in 2016: From Transformation to Acceleration? Harvard Business Review Case Study. Published by HBR Publications.
Feel free to connect with us if you need business research.
You can download Excel Template of Case Study Solution & Analysis of Axel Springer in 2016: From Transformation to Acceleration?
Basic Materials , Gold & Silver
Services , Communications Services
Financial , Investment Services
Services , Restaurants
Energy , Oil & Gas - Integrated
Consumer Cyclical , Tires
Financial , Misc. Financial Services
Financial , Regional Banks
Transportation , Airline
Capital Goods , Construction Services
Consumer Cyclical , Apparel/Accessories
