×




Lance Johnstone: Developing 3000 North Broad 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 Lance Johnstone: Developing 3000 North Broad case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Lance Johnstone: Developing 3000 North Broad case study is a Harvard Business School (HBR) case study written by Michael J. Roberts, Nabil N. El-Hage. The Lance Johnstone: Developing 3000 North Broad (referred as “Johnstone Prospective” from here on) case study provides evaluation & decision scenario in field of Innovation & Entrepreneurship. It also touches upon business topics such as - Value proposition, Financial management.

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 Lance Johnstone: Developing 3000 North Broad Case Study


The case focuses on Lance Johnstone, a former NFL player, who has dabbled in real estate development during his playing career, and now, as a retired player, is trying to pursue the development of a 10-unit rental apartment building in a depressed area of Philadelphia, his hometown. The case presents the process Johnstone and his partner went through to purchase the vacant land, develop a construction budget and financing plan, and asks students to evaluate the prospective financials for this development and assess the viability of the development plan and its prospective returns. The case then ends with a change in the fundamental assumption - the bank has withdrawn and a new bank will loan less than the original plan, and the construction budget has come in considerably higher. Students must evaluate the plan and prospective returns in light of this new information.


Case Authors : Michael J. Roberts, Nabil N. El-Hage

Topic : Innovation & Entrepreneurship

Related Areas : Financial management




Calculating Net Present Value (NPV) at 6% for Lance Johnstone: Developing 3000 North Broad Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10020467) -10020467 - -
Year 1 3459801 -6560666 3459801 0.9434 3263963
Year 2 3975283 -2585383 7435084 0.89 3537988
Year 3 3950960 1365577 11386044 0.8396 3317302
Year 4 3240609 4606186 14626653 0.7921 2566866
TOTAL 14626653 12686119




The Net Present Value at 6% discount rate is 2665652

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. Internal Rate of Return
3. Profitability Index
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 Johnstone Prospective 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. Johnstone Prospective 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 Lance Johnstone: Developing 3000 North Broad

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 Johnstone Prospective 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 Johnstone Prospective 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 (10020467) -10020467 - -
Year 1 3459801 -6560666 3459801 0.8696 3008523
Year 2 3975283 -2585383 7435084 0.7561 3005885
Year 3 3950960 1365577 11386044 0.6575 2597820
Year 4 3240609 4606186 14626653 0.5718 1852829
TOTAL 10465057


The Net NPV after 4 years is 444590

(10465057 - 10020467 )








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 (10020467) -10020467 - -
Year 1 3459801 -6560666 3459801 0.8333 2883168
Year 2 3975283 -2585383 7435084 0.6944 2760613
Year 3 3950960 1365577 11386044 0.5787 2286435
Year 4 3240609 4606186 14626653 0.4823 1562794
TOTAL 9493010


The Net NPV after 4 years is -527457

At 20% discount rate the NPV is negative (9493010 - 10020467 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Johnstone Prospective 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 Johnstone Prospective has a NPV value higher than Zero then finance managers at Johnstone Prospective 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 Johnstone Prospective, then the stock price of the Johnstone Prospective 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 Johnstone Prospective 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 Lance Johnstone: Developing 3000 North Broad

References & Further Readings

Michael J. Roberts, Nabil N. El-Hage (2018), "Lance Johnstone: Developing 3000 North Broad Harvard Business Review Case Study. Published by HBR Publications.


Ningbo Zhongbai SWOT Analysis / TOWS Matrix

Services , Retail (Department & Discount)


Hebei Steel A SWOT Analysis / TOWS Matrix

Basic Materials , Iron & Steel


Fujian Cement SWOT Analysis / TOWS Matrix

Capital Goods , Construction - Raw Materials


Beowulf SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Ashley House SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Jiangsu Olive Sensors SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


Mirrabooka Investments SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Adams PLC SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


KCI Ltd SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing