×




Mikhail Khodorkovsky and Yukos: Chelovek c rublyom (Man with a Ruble) 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 Mikhail Khodorkovsky and Yukos: Chelovek c rublyom (Man with a Ruble) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Mikhail Khodorkovsky and Yukos: Chelovek c rublyom (Man with a Ruble) case study is a Harvard Business School (HBR) case study written by Manfred F.R. Kets de Vries, Konstantin Korotov, Stanislav Shekshnia, Elizabeth Florent-Treacy. The Mikhail Khodorkovsky and Yukos: Chelovek c rublyom (Man with a Ruble) (referred as “Khodorkovsky Yukos” from here on) case study provides evaluation & decision scenario in field of Innovation & Entrepreneurship. It also touches upon business topics such as - Value proposition, Leadership.

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 Mikhail Khodorkovsky and Yukos: Chelovek c rublyom (Man with a Ruble) Case Study


In Fall 2003, Mikhail Khodorkovsky, Russia's richest man and the CEO of Yukos, the second-largest Russian oil producer with a market capitalization of US$26 billion, was arrested and thrown into jail on charges of fraud. Several days later he resigned as CEO of Yukos. This case study tells the story of the rise and fall of a young man whom some would call a brilliant entrepreneur, and others would call a scoundrel. The case includes an interview with Khodorkovsky when he was still CEO, and offers a rare opportunity to examine the leadership philosophy of one of Russia's top business leaders.


Case Authors : Manfred F.R. Kets de Vries, Konstantin Korotov, Stanislav Shekshnia, Elizabeth Florent-Treacy

Topic : Innovation & Entrepreneurship

Related Areas : Leadership




Calculating Net Present Value (NPV) at 6% for Mikhail Khodorkovsky and Yukos: Chelovek c rublyom (Man with a Ruble) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10000798) -10000798 - -
Year 1 3450703 -6550095 3450703 0.9434 3255380
Year 2 3958753 -2591342 7409456 0.89 3523276
Year 3 3940406 1349064 11349862 0.8396 3308441
Year 4 3246155 4595219 14596017 0.7921 2571259
TOTAL 14596017 12658356




The Net Present Value at 6% discount rate is 2657558

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. Internal Rate of Return
4. Profitability Index

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 Khodorkovsky Yukos 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. Khodorkovsky Yukos 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 Mikhail Khodorkovsky and Yukos: Chelovek c rublyom (Man with a Ruble)

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 Khodorkovsky Yukos 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 Khodorkovsky Yukos 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 (10000798) -10000798 - -
Year 1 3450703 -6550095 3450703 0.8696 3000611
Year 2 3958753 -2591342 7409456 0.7561 2993386
Year 3 3940406 1349064 11349862 0.6575 2590881
Year 4 3246155 4595219 14596017 0.5718 1856000
TOTAL 10440878


The Net NPV after 4 years is 440080

(10440878 - 10000798 )








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 (10000798) -10000798 - -
Year 1 3450703 -6550095 3450703 0.8333 2875586
Year 2 3958753 -2591342 7409456 0.6944 2749134
Year 3 3940406 1349064 11349862 0.5787 2280328
Year 4 3246155 4595219 14596017 0.4823 1565468
TOTAL 9470516


The Net NPV after 4 years is -530282

At 20% discount rate the NPV is negative (9470516 - 10000798 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Khodorkovsky Yukos 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 Khodorkovsky Yukos has a NPV value higher than Zero then finance managers at Khodorkovsky Yukos 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 Khodorkovsky Yukos, then the stock price of the Khodorkovsky Yukos 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 Khodorkovsky Yukos 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 will be a multi year spillover effect of various taxation regulations.

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.

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 Mikhail Khodorkovsky and Yukos: Chelovek c rublyom (Man with a Ruble)

References & Further Readings

Manfred F.R. Kets de Vries, Konstantin Korotov, Stanislav Shekshnia, Elizabeth Florent-Treacy (2018), "Mikhail Khodorkovsky and Yukos: Chelovek c rublyom (Man with a Ruble) Harvard Business Review Case Study. Published by HBR Publications.


Wasion Group SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Sumitomo Chemical SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Hunan Creator A SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Procter&Gamble SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Personal & Household Prods.


Zhejiang Yonggui Electric SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Nippon Soda SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Peugeot SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Manufacturers


Broadwind SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Sanofi SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Cn Eagle Electro A SWOT Analysis / TOWS Matrix

Technology , Communications Equipment