×




Euro Disney or Euro Disaster? 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 Euro Disney or Euro Disaster? case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Euro Disney or Euro Disaster? case study is a Harvard Business School (HBR) case study written by Goir Sheikholeslami, Leslie Grayson, Kunihiko Amano, Thomas Falk. The Euro Disney or Euro Disaster? (referred as “Euro Disney” from here on) case study provides evaluation & decision scenario in field of Global Business. It also touches upon business topics such as - Value proposition, International business.

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 Euro Disney or Euro Disaster? Case Study


This is a Darden case study.Concerns the troubles that Euro Disney experienced from the start. Euro Disney claimed that the major cause of its poor financial performance was the European recession and the strong French franc. The timing of the park's opening could not have been more inopportune. If the recession had been the only cause of Euro Disney's problems, the financial restructuring would only need to carry the park forward to better economic times. Only when Europeans began spending freely again would investors learn the answers to some uncomfortable questions: Was the whole idea of Euro Disney misconceived? Were there other fundamental cultural problems that could inhibit the park's success? Would Euro Disney fail to recover even though other European companies did? And, if so, why was the Disney theme park concept successful in Japan and not in France?


Case Authors : Goir Sheikholeslami, Leslie Grayson, Kunihiko Amano, Thomas Falk

Topic : Global Business

Related Areas : International business




Calculating Net Present Value (NPV) at 6% for Euro Disney or Euro Disaster? Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10025870) -10025870 - -
Year 1 3459678 -6566192 3459678 0.9434 3263847
Year 2 3958964 -2607228 7418642 0.89 3523464
Year 3 3953781 1346553 11372423 0.8396 3319671
Year 4 3242323 4588876 14614746 0.7921 2568224
TOTAL 14614746 12675205




The Net Present Value at 6% discount rate is 2649335

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. Net Present Value
3. Internal Rate of Return
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. Timing of the expected cash flows – stockholders of Euro Disney 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. Euro Disney 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 Euro Disney or Euro Disaster?

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 Euro Disney 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 Euro Disney 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 (10025870) -10025870 - -
Year 1 3459678 -6566192 3459678 0.8696 3008416
Year 2 3958964 -2607228 7418642 0.7561 2993546
Year 3 3953781 1346553 11372423 0.6575 2599675
Year 4 3242323 4588876 14614746 0.5718 1853809
TOTAL 10455445


The Net NPV after 4 years is 429575

(10455445 - 10025870 )








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 (10025870) -10025870 - -
Year 1 3459678 -6566192 3459678 0.8333 2883065
Year 2 3958964 -2607228 7418642 0.6944 2749281
Year 3 3953781 1346553 11372423 0.5787 2288068
Year 4 3242323 4588876 14614746 0.4823 1563620
TOTAL 9484034


The Net NPV after 4 years is -541836

At 20% discount rate the NPV is negative (9484034 - 10025870 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Euro Disney 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 Euro Disney has a NPV value higher than Zero then finance managers at Euro Disney 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 Euro Disney, then the stock price of the Euro Disney 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 Euro Disney 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 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 can impact the cash flow of the project.

What will be a multi year spillover effect of various taxation regulations.

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.

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 Euro Disney or Euro Disaster?

References & Further Readings

Goir Sheikholeslami, Leslie Grayson, Kunihiko Amano, Thomas Falk (2018), "Euro Disney or Euro Disaster? Harvard Business Review Case Study. Published by HBR Publications.


Pacific Century Premium SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


NB Distressed SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Culp SWOT Analysis / TOWS Matrix

Consumer Cyclical , Furniture & Fixtures


Denki Kogyo Co Ltd SWOT Analysis / TOWS Matrix

Technology , Communications Equipment


CNP Assurances SWOT Analysis / TOWS Matrix

Financial , Insurance (Prop. & Casualty)


Qingdao Haier SWOT Analysis / TOWS Matrix

Consumer Cyclical , Appliance & Tool