Henry J. Kaiser and the Art of the Possible 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 Henry J. Kaiser and the Art of the Possible case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Henry J. Kaiser and the Art of the Possible case study is a Harvard Business School (HBR) case study written by Anthony J. Mayo, Mark Benson, David Chen. The Henry J. Kaiser and the Art of the Possible (referred as “Kaiser Ships” from here on) case study provides evaluation & decision scenario in field of Innovation & Entrepreneurship. It also touches upon business topics such as - Value proposition, Entrepreneurship, Government, Growth strategy, Leadership, Project management, Strategic planning.

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 Henry J. Kaiser and the Art of the Possible Case Study

From his humble beginnings as a local salesman in New York, Henry J. Kaiser rose to become one of the leading industrialists of 20th century America. Though he had no technical engineering training, Kaiser mastered the management and execution of plans for several large scale projects that contributed to the growth and improvement of contemporary America, including the Hoover Dam, one of the wonders of the modern world. During World War II, when the United States desperately needed ships to deliver manpower and supplies overseas, Kaiser, who had never built a ship before, rose to the challenge and successfully directed the construction of thousands of Liberty ships. These merchant vessels gave the U.S. Navy the overwhelming might to claim victory at sea for America and her Allies. He pioneered shipbuilding techniques that not only allowed him to build ships at unprecedented rates, but he also spurred the whole shipbuilding industry to do the same. His fame made him the object of envy and scorn for shipbuilders all across America, yet he had never built a ship before the war. All of Kaiser's endeavors, from his beginnings in the construction industry all the way to his development of Hawaii's urban landscape, demonstrated his willingness to embrace the unknown, and his determination in the face of setbacks. His combination of entrepreneurship, perseverance, and compassion made him the embodiment of the American spirit.

Case Authors : Anthony J. Mayo, Mark Benson, David Chen

Topic : Innovation & Entrepreneurship

Related Areas : Entrepreneurship, Government, Growth strategy, Leadership, Project management, Strategic planning

---

Calculating Net Present Value (NPV) at 6% for Henry J. Kaiser and the Art of the Possible Case Study

Years	Cash Flow	Net Cash Flow	Cumulative     Cash Flow	Discount Rate @ 6 %	Discounted Cash Flows
Year 0	(10014793)	-10014793	-	-
Year 1	3447518	-6567275	3447518	0.9434	3252375
Year 2	3981617	-2585658	7429135	0.89	3543625
Year 3	3942763	1357105	11371898	0.8396	3310420
Year 4	3231627	4588732	14603525	0.7921	2559751
TOTAL			14603525		12666172

The Net Present Value at 6% discount rate is 2651379

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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Kaiser Ships 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 Kaiser Ships 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 Henry J. Kaiser and the Art of the Possible

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 Kaiser Ships 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 Kaiser Ships 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	(10014793)	-10014793	-	-
Year 1	3447518	-6567275	3447518	0.8696	2997842
Year 2	3981617	-2585658	7429135	0.7561	3010674
Year 3	3942763	1357105	11371898	0.6575	2592431
Year 4	3231627	4588732	14603525	0.5718	1847693
TOTAL					10448640

The Net NPV after 4 years is 433847

(10448640 - 10014793 )

---

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	(10014793)	-10014793	-	-
Year 1	3447518	-6567275	3447518	0.8333	2872932
Year 2	3981617	-2585658	7429135	0.6944	2765012
Year 3	3942763	1357105	11371898	0.5787	2281692
Year 4	3231627	4588732	14603525	0.4823	1558462
TOTAL					9478097

The Net NPV after 4 years is -536696

At 20% discount rate the NPV is negative (9478097 - 10014793 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Kaiser Ships 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 Kaiser Ships has a NPV value higher than Zero then finance managers at Kaiser Ships 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 Kaiser Ships, then the stock price of the Kaiser Ships 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 Kaiser Ships 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 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 can impact the cash flow of the project.

Understanding of risks involved in 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 Henry J. Kaiser and the Art of the Possible

References & Further Readings

Anthony J. Mayo, Mark Benson, David Chen (2018), "Henry J. Kaiser and the Art of the Possible Harvard Business Review Case Study. Published by HBR Publications.