×




Chery Automobile: Vying for a Piece of the American Pie (A) 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 Chery Automobile: Vying for a Piece of the American Pie (A) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Chery Automobile: Vying for a Piece of the American Pie (A) case study is a Harvard Business School (HBR) case study written by John Branch. The Chery Automobile: Vying for a Piece of the American Pie (A) (referred as “Chery Automobile” from here on) case study provides evaluation & decision scenario in field of Global Business. It also touches upon business topics such as - Value proposition, Marketing, Strategy.

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 Chery Automobile: Vying for a Piece of the American Pie (A) Case Study


The Chery Automobile case focuses on the Chinese company, which, in 2007, was the fourth largest automotive company in China. Chery was growing at enormous speed, and was already exporting to over 50 countries, primarily in the Middle East and Eastern Europe. Chery was determined to enter the coveted U.S. and Western European markets, and in 2007 it struck a strategic alliance with the struggling U.S.-based Chrysler Company. The case explores the barriers that Chery was facing trying to enter these markets and asks students to evaluate if the strategic alliance was the best strategy for it to eventually establish itself independently in the mature and discerning U.S. and European markets.


Case Authors : John Branch

Topic : Global Business

Related Areas : Marketing, Strategy




Calculating Net Present Value (NPV) at 6% for Chery Automobile: Vying for a Piece of the American Pie (A) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10016080) -10016080 - -
Year 1 3447681 -6568399 3447681 0.9434 3252529
Year 2 3982417 -2585982 7430098 0.89 3544337
Year 3 3952152 1366170 11382250 0.8396 3318303
Year 4 3231874 4598044 14614124 0.7921 2559947
TOTAL 14614124 12675116




The Net Present Value at 6% discount rate is 2659036

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. Payback Period
2. Net Present Value
3. Profitability Index
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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Chery Automobile 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 Chery Automobile 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 Chery Automobile: Vying for a Piece of the American Pie (A)

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 Chery Automobile 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 Chery Automobile 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 (10016080) -10016080 - -
Year 1 3447681 -6568399 3447681 0.8696 2997983
Year 2 3982417 -2585982 7430098 0.7561 3011279
Year 3 3952152 1366170 11382250 0.6575 2598604
Year 4 3231874 4598044 14614124 0.5718 1847834
TOTAL 10455701


The Net NPV after 4 years is 439621

(10455701 - 10016080 )








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 (10016080) -10016080 - -
Year 1 3447681 -6568399 3447681 0.8333 2873068
Year 2 3982417 -2585982 7430098 0.6944 2765567
Year 3 3952152 1366170 11382250 0.5787 2287125
Year 4 3231874 4598044 14614124 0.4823 1558581
TOTAL 9484341


The Net NPV after 4 years is -531739

At 20% discount rate the NPV is negative (9484341 - 10016080 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Chery Automobile 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 Chery Automobile has a NPV value higher than Zero then finance managers at Chery Automobile 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 Chery Automobile, then the stock price of the Chery Automobile 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 Chery Automobile 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 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 Chery Automobile: Vying for a Piece of the American Pie (A)

References & Further Readings

John Branch (2018), "Chery Automobile: Vying for a Piece of the American Pie (A) Harvard Business Review Case Study. Published by HBR Publications.


2050 Motors Inc SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Manufacturers


Amneal Pharma A SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Nautilus SWOT Analysis / TOWS Matrix

Consumer Cyclical , Recreational Products


Tinybeans Group SWOT Analysis / TOWS Matrix

Technology , Computer Services


Materialise NV SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Ranhill Holdings SWOT Analysis / TOWS Matrix

Utilities , Electric Utilities


Taya Co Ltd SWOT Analysis / TOWS Matrix

Services , Personal Services


Inventiva SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Sonokong SWOT Analysis / TOWS Matrix

Consumer Cyclical , Recreational Products


Hera SWOT Analysis / TOWS Matrix

Utilities , Natural Gas Utilities