×




LeapFrog Enterprises 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 LeapFrog Enterprises case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. LeapFrog Enterprises case study is a Harvard Business School (HBR) case study written by Lynda M. Applegate, Elizabeth Collins. The LeapFrog Enterprises (referred as “Leapfrog Toy” from here on) case study provides evaluation & decision scenario in field of Innovation & Entrepreneurship. It also touches upon business topics such as - Value proposition, Business models, Entrepreneurship, Leadership, Organizational culture.

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 LeapFrog Enterprises Case Study


Explores the success factors leading to the company's rise to the number three ranking in the aggressively competitive toy industry. LeapFrog has made the strategic decision to expand beyond the toy industry and enter the educational technology and services industry. While leveraging core capabilities and product platforms, this new industry requires that executives define a new business model. Senior executives face a number of challenges in implementing the new business and in sustaining the company's growth.


Case Authors : Lynda M. Applegate, Elizabeth Collins

Topic : Innovation & Entrepreneurship

Related Areas : Business models, Entrepreneurship, Leadership, Organizational culture




Calculating Net Present Value (NPV) at 6% for LeapFrog Enterprises Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10011448) -10011448 - -
Year 1 3472155 -6539293 3472155 0.9434 3275618
Year 2 3969071 -2570222 7441226 0.89 3532459
Year 3 3972969 1402747 11414195 0.8396 3335781
Year 4 3223193 4625940 14637388 0.7921 2553071
TOTAL 14637388 12696929




The Net Present Value at 6% discount rate is 2685481

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. Net Present Value
2. Payback Period
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. Leapfrog Toy 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 Leapfrog Toy 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 LeapFrog Enterprises

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 Innovation & Entrepreneurship 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 Leapfrog Toy 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 Leapfrog Toy 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 (10011448) -10011448 - -
Year 1 3472155 -6539293 3472155 0.8696 3019265
Year 2 3969071 -2570222 7441226 0.7561 3001188
Year 3 3972969 1402747 11414195 0.6575 2612292
Year 4 3223193 4625940 14637388 0.5718 1842871
TOTAL 10475616


The Net NPV after 4 years is 464168

(10475616 - 10011448 )








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 (10011448) -10011448 - -
Year 1 3472155 -6539293 3472155 0.8333 2893463
Year 2 3969071 -2570222 7441226 0.6944 2756299
Year 3 3972969 1402747 11414195 0.5787 2299172
Year 4 3223193 4625940 14637388 0.4823 1554395
TOTAL 9503328


The Net NPV after 4 years is -508120

At 20% discount rate the NPV is negative (9503328 - 10011448 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Leapfrog Toy 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 Leapfrog Toy has a NPV value higher than Zero then finance managers at Leapfrog Toy 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 Leapfrog Toy, then the stock price of the Leapfrog Toy 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 Leapfrog Toy 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 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.

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 LeapFrog Enterprises

References & Further Readings

Lynda M. Applegate, Elizabeth Collins (2018), "LeapFrog Enterprises Harvard Business Review Case Study. Published by HBR Publications.


GTN Textiles Ltd SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


Samsung Pharm SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Data Modul AG SWOT Analysis / TOWS Matrix

Technology , Computer Peripherals


LivaNova PLC SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


Jiangxi Huawu Brake SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Zhejiang Juhua SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Delta Apparel SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


Tata Communications SWOT Analysis / TOWS Matrix

Services , Communications Services