×




Black Magic and the America's Cup: The Victory 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 Black Magic and the America's Cup: The Victory case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Black Magic and the America's Cup: The Victory case study is a Harvard Business School (HBR) case study written by Michael J. Enright, Andres Capriles. The Black Magic and the America's Cup: The Victory (referred as “Victory Zealand's” from here on) case study provides evaluation & decision scenario in field of Global Business. It also touches upon business topics such as - Value proposition, National competitiveness, Organizational structure.

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 Black Magic and the America's Cup: The Victory Case Study


Chronicles New Zealand's participation in successive America's Cup regattas, culminating in its decisive 1995 victory. Allows for discussion of how an organization from a small nation can beat the world's best in a technologically, organizationally, and managerially demanding and complex undertaking. The discussion can be broadened to include what firms can learn about success in international competition from New Zealand's victory.


Case Authors : Michael J. Enright, Andres Capriles

Topic : Global Business

Related Areas : National competitiveness, Organizational structure




Calculating Net Present Value (NPV) at 6% for Black Magic and the America's Cup: The Victory Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10007943) -10007943 - -
Year 1 3458142 -6549801 3458142 0.9434 3262398
Year 2 3971332 -2578469 7429474 0.89 3534471
Year 3 3955596 1377127 11385070 0.8396 3321195
Year 4 3243637 4620764 14628707 0.7921 2569264
TOTAL 14628707 12687328




The Net Present Value at 6% discount rate is 2679385

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. Profitability Index
3. Internal Rate of Return
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 Victory Zealand's 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. Victory Zealand's 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 Black Magic and the America's Cup: The Victory

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 Victory Zealand's 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 Victory Zealand's 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 (10007943) -10007943 - -
Year 1 3458142 -6549801 3458142 0.8696 3007080
Year 2 3971332 -2578469 7429474 0.7561 3002898
Year 3 3955596 1377127 11385070 0.6575 2600869
Year 4 3243637 4620764 14628707 0.5718 1854560
TOTAL 10465406


The Net NPV after 4 years is 457463

(10465406 - 10007943 )








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 (10007943) -10007943 - -
Year 1 3458142 -6549801 3458142 0.8333 2881785
Year 2 3971332 -2578469 7429474 0.6944 2757869
Year 3 3955596 1377127 11385070 0.5787 2289118
Year 4 3243637 4620764 14628707 0.4823 1564254
TOTAL 9493026


The Net NPV after 4 years is -514917

At 20% discount rate the NPV is negative (9493026 - 10007943 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Victory Zealand's 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 Victory Zealand's has a NPV value higher than Zero then finance managers at Victory Zealand's 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 Victory Zealand's, then the stock price of the Victory Zealand's 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 Victory Zealand's 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 can impact the cash flow of the project.

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 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.

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 Black Magic and the America's Cup: The Victory

References & Further Readings

Michael J. Enright, Andres Capriles (2018), "Black Magic and the America's Cup: The Victory Harvard Business Review Case Study. Published by HBR Publications.


Aquantia SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Excalibur Global SWOT Analysis / TOWS Matrix

Financial , Investment Services


Orient Press Ltd SWOT Analysis / TOWS Matrix

Basic Materials , Containers & Packaging


Superior Energy Services SWOT Analysis / TOWS Matrix

Energy , Oil Well Services & Equipment


Mixi SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Unicafe Inc SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Vinci SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


S Net Systems SWOT Analysis / TOWS Matrix

Technology , Computer Services


Reabold SWOT Analysis / TOWS Matrix

Energy , Oil & Gas - Integrated


Wang-Zheng Bhd SWOT Analysis / TOWS Matrix

Basic Materials , Paper & Paper Products


PIMCO Dynamic Credit SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Cempra SWOT Analysis / TOWS Matrix

Healthcare , Major Drugs