Benchmark Capital Europe: Bringing Silicon Valley Venture Capital to the Continent 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 Benchmark Capital Europe: Bringing Silicon Valley Venture Capital to the Continent case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Benchmark Capital Europe: Bringing Silicon Valley Venture Capital to the Continent case study is a Harvard Business School (HBR) case study written by John Glynn, Joshua Spitzer. The Benchmark Capital Europe: Bringing Silicon Valley Venture Capital to the Continent (referred as “Dunlevie Benchmark” from here on) case study provides evaluation & decision scenario in field of Finance & Accounting. It also touches upon business topics such as - Value proposition, Financial markets, Global strategy, Organizational structure, 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 Benchmark Capital Europe: Bringing Silicon Valley Venture Capital to the Continent Case Study

The protagonist is Bruce Dunlevie, a co-founder of venture firm Benchmark Capital. In early 2007, Dunlevie and his partners are faced with whether to expand their firm into China and/or India, as many other well respected VC firms had been doing at the same time. Despite having two existing and successful satellite offices in the UK and Israel, the partners are not convinced that further expansion makes sense. Therefore, to follow logic, they are also considering whether to spin out the existing satelittes to be independent entities or keep them as part of the Benchmark franchise.

Case Authors : John Glynn, Joshua Spitzer

Topic : Finance & Accounting

Related Areas : Financial markets, Global strategy, Organizational structure, Venture capital

---

Calculating Net Present Value (NPV) at 6% for Benchmark Capital Europe: Bringing Silicon Valley Venture Capital to the Continent Case Study

Years	Cash Flow	Net Cash Flow	Cumulative     Cash Flow	Discount Rate @ 6 %	Discounted Cash Flows
Year 0	(10002950)	-10002950	-	-
Year 1	3465801	-6537149	3465801	0.9434	3269624
Year 2	3982666	-2554483	7448467	0.89	3544559
Year 3	3958108	1403625	11406575	0.8396	3323304
Year 4	3228564	4632189	14635139	0.7921	2557325
TOTAL			14635139		12694811

The Net Present Value at 6% discount rate is 2691861

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. Profitability Index
3. Internal Rate of Return
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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Dunlevie Benchmark 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 Dunlevie Benchmark 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 Benchmark Capital Europe: Bringing Silicon Valley Venture Capital to the Continent

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 Dunlevie Benchmark 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 Dunlevie Benchmark 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	(10002950)	-10002950	-	-
Year 1	3465801	-6537149	3465801	0.8696	3013740
Year 2	3982666	-2554483	7448467	0.7561	3011468
Year 3	3958108	1403625	11406575	0.6575	2602520
Year 4	3228564	4632189	14635139	0.5718	1845942
TOTAL					10473670

The Net NPV after 4 years is 470720

(10473670 - 10002950 )

---

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	(10002950)	-10002950	-	-
Year 1	3465801	-6537149	3465801	0.8333	2888168
Year 2	3982666	-2554483	7448467	0.6944	2765740
Year 3	3958108	1403625	11406575	0.5787	2290572
Year 4	3228564	4632189	14635139	0.4823	1556985
TOTAL					9501464

The Net NPV after 4 years is -501486

At 20% discount rate the NPV is negative (9501464 - 10002950 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Dunlevie Benchmark 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 Dunlevie Benchmark has a NPV value higher than Zero then finance managers at Dunlevie Benchmark 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 Dunlevie Benchmark, then the stock price of the Dunlevie Benchmark 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 Dunlevie Benchmark 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.

Understanding of risks involved in the project.

What can impact the cash flow of 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.

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 Benchmark Capital Europe: Bringing Silicon Valley Venture Capital to the Continent

References & Further Readings

John Glynn, Joshua Spitzer (2018), "Benchmark Capital Europe: Bringing Silicon Valley Venture Capital to the Continent Harvard Business Review Case Study. Published by HBR Publications.