×




eBay, Inc.: Stock Option Plans (A) 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 eBay, Inc.: Stock Option Plans (A) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. eBay, Inc.: Stock Option Plans (A) case study is a Harvard Business School (HBR) case study written by Mark T. Bradshaw. The eBay, Inc.: Stock Option Plans (A) (referred as “Ebay Compensation” from here on) case study provides evaluation & decision scenario in field of Finance & Accounting. It also touches upon business topics such as - Value proposition, Communication, Compensation, Corporate governance, Financial analysis, Financial management, Government.

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 eBay, Inc.: Stock Option Plans (A) Case Study


The footnote disclosure for eBay, Inc. in 2000 indicates that if the company had accounted for employee stock options under the fair value method, its reported profit of $48 million would have been a loss of $91 million. The protagonist is a prospective member of the compensation committee of the board of directors, which provides a corporate governance perspective on the role of compensation in attracting, motivating, and retaining talented employees.


Case Authors : Mark T. Bradshaw

Topic : Finance & Accounting

Related Areas : Communication, Compensation, Corporate governance, Financial analysis, Financial management, Government




Calculating Net Present Value (NPV) at 6% for eBay, Inc.: Stock Option Plans (A) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10024741) -10024741 - -
Year 1 3462109 -6562632 3462109 0.9434 3266141
Year 2 3978607 -2584025 7440716 0.89 3540946
Year 3 3936567 1352542 11377283 0.8396 3305218
Year 4 3239305 4591847 14616588 0.7921 2565833
TOTAL 14616588 12678137




The Net Present Value at 6% discount rate is 2653396

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. Profitability Index
3. Net Present Value
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. Ebay Compensation 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 Ebay Compensation 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 eBay, Inc.: Stock Option Plans (A)

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 Finance & Accounting 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 Ebay Compensation 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 Ebay Compensation 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 (10024741) -10024741 - -
Year 1 3462109 -6562632 3462109 0.8696 3010530
Year 2 3978607 -2584025 7440716 0.7561 3008398
Year 3 3936567 1352542 11377283 0.6575 2588357
Year 4 3239305 4591847 14616588 0.5718 1852083
TOTAL 10459368


The Net NPV after 4 years is 434627

(10459368 - 10024741 )








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 (10024741) -10024741 - -
Year 1 3462109 -6562632 3462109 0.8333 2885091
Year 2 3978607 -2584025 7440716 0.6944 2762922
Year 3 3936567 1352542 11377283 0.5787 2278106
Year 4 3239305 4591847 14616588 0.4823 1562165
TOTAL 9488283


The Net NPV after 4 years is -536458

At 20% discount rate the NPV is negative (9488283 - 10024741 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Ebay Compensation 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 Ebay Compensation has a NPV value higher than Zero then finance managers at Ebay Compensation 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 Ebay Compensation, then the stock price of the Ebay Compensation 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 Ebay Compensation 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.

Understanding of risks involved in the project.

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

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 eBay, Inc.: Stock Option Plans (A)

References & Further Readings

Mark T. Bradshaw (2018), "eBay, Inc.: Stock Option Plans (A) Harvard Business Review Case Study. Published by HBR Publications.


Healthcare RT SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Smiles Inclusive SWOT Analysis / TOWS Matrix

Healthcare , Healthcare Facilities


Medipost SWOT Analysis / TOWS Matrix

Healthcare , Healthcare Facilities


Vital Ksk Holdings SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Apio Africa SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


GAIN SWOT Analysis / TOWS Matrix

Financial , Investment Services


JMC Corp SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Crocs SWOT Analysis / TOWS Matrix

Consumer Cyclical , Footwear


Sonokong SWOT Analysis / TOWS Matrix

Consumer Cyclical , Recreational Products