×




Andreessen Horowitz 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 Andreessen Horowitz case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Andreessen Horowitz case study is a Harvard Business School (HBR) case study written by Thomas R. Eisenmann, Liz Kind. The Andreessen Horowitz (referred as “A16z A16z's” from here on) case study provides evaluation & decision scenario in field of Innovation & Entrepreneurship. It also touches upon business topics such as - Value proposition, Disruptive innovation, Financial management, Venture capital.

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 Andreessen Horowitz Case Study


Andreessen Horowitz (a16z), a venture capital firm launched in 2009, has quickly broken into the VC industry's top ranks, in terms of its ability to invest in Silicon Valley's most promising startups. The case recounts the firm's history; describes its co-founders' motivations and their strategy for disrupting an industry in the midst of dramatic structural change; and asks whether a16z's success to date has been due to its novel organization structure. a16z's 22 investment professionals are supported by 43 recruiting and marketing specialists-an "operating team" that is an order of magnitude larger than that of any other VC firm. Furthermore, the operating team aims to not only assist a16z portfolio companies, but also to be broadly helpful to all parties in the Silicon Valley ecosystem, including search firms, journalists, PR agencies, and Fortune 500 executives. The bet: by providing "no-strings-attached" help to ecosystem partners, the partners might someday reciprocate by steering founders seeking funding to a16z. The case closes by asking whether a16z should seek to double its scale over the next years.


Case Authors : Thomas R. Eisenmann, Liz Kind

Topic : Innovation & Entrepreneurship

Related Areas : Disruptive innovation, Financial management, Venture capital




Calculating Net Present Value (NPV) at 6% for Andreessen Horowitz Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10029883) -10029883 - -
Year 1 3466546 -6563337 3466546 0.9434 3270326
Year 2 3972672 -2590665 7439218 0.89 3535664
Year 3 3965658 1374993 11404876 0.8396 3329643
Year 4 3246223 4621216 14651099 0.7921 2571313
TOTAL 14651099 12706946




The Net Present Value at 6% discount rate is 2677063

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. Internal Rate of Return
2. Net Present Value
3. Payback Period
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 A16z A16z's 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. A16z A16z's 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 Andreessen Horowitz

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 A16z A16z's 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 A16z A16z's 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 (10029883) -10029883 - -
Year 1 3466546 -6563337 3466546 0.8696 3014388
Year 2 3972672 -2590665 7439218 0.7561 3003911
Year 3 3965658 1374993 11404876 0.6575 2607485
Year 4 3246223 4621216 14651099 0.5718 1856039
TOTAL 10481822


The Net NPV after 4 years is 451939

(10481822 - 10029883 )








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 (10029883) -10029883 - -
Year 1 3466546 -6563337 3466546 0.8333 2888788
Year 2 3972672 -2590665 7439218 0.6944 2758800
Year 3 3965658 1374993 11404876 0.5787 2294941
Year 4 3246223 4621216 14651099 0.4823 1565501
TOTAL 9508030


The Net NPV after 4 years is -521853

At 20% discount rate the NPV is negative (9508030 - 10029883 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of A16z A16z's 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 A16z A16z's has a NPV value higher than Zero then finance managers at A16z A16z's 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 A16z A16z's, then the stock price of the A16z A16z's 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 A16z A16z's 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 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.

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.

Understanding of risks involved in the project.

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 Andreessen Horowitz

References & Further Readings

Thomas R. Eisenmann, Liz Kind (2018), "Andreessen Horowitz Harvard Business Review Case Study. Published by HBR Publications.


JPMorgan Japan Smaller SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


GTL SWOT Analysis / TOWS Matrix

Technology , Computer Networks


Frasers Hospitality Trust SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Polar Capital Healthcare SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Star Cement SWOT Analysis / TOWS Matrix

Capital Goods , Construction - Raw Materials


Trive Property Group SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Speed Apparel SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


I Controls SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Sunstone Metals SWOT Analysis / TOWS Matrix

Basic Materials , Metal Mining


SDM SWOT Analysis / TOWS Matrix

Services , Recreational Activities