×




Marble Slab Creamery: The Weighing Decision 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 Marble Slab Creamery: The Weighing Decision case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Marble Slab Creamery: The Weighing Decision case study is a Harvard Business School (HBR) case study written by John S. Haywood-Farmer, Emily Hubling, Azim Remani. The Marble Slab Creamery: The Weighing Decision (referred as “Marble Slab” 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, Manufacturing, Product development.

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 Marble Slab Creamery: The Weighing Decision Case Study


A current franchisee of Marble Slab Creamery (producer of the self-proclaimed "Freshest Ice Cream on Earth") was set to open his second location in Waterloo, Ontario. In a recent phone conversation with Marble Slab's Canadian president, the contentious issue of the corporate ice-cream weighing policy had come up. The franchisee was convinced that his managerial abilities and the growth potential of the new location would result in an ultimately successful franchise; however, the president had expressed hesitation at the franchisee straying from the policy. Two questions were foremost in his mind as he weighed his options: 1) What did customers truly value in the Marble Slab service concept? 2) How would the chosen weighing policy affect the customer experience? The franchisee had hopes of owning several Marble Slab franchises, and knew that his weighing policy decision could have lasting effects on his business operations and his relationship with head office.


Case Authors : John S. Haywood-Farmer, Emily Hubling, Azim Remani

Topic : Innovation & Entrepreneurship

Related Areas : Entrepreneurship, Manufacturing, Product development




Calculating Net Present Value (NPV) at 6% for Marble Slab Creamery: The Weighing Decision Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10003084) -10003084 - -
Year 1 3467067 -6536017 3467067 0.9434 3270818
Year 2 3957977 -2578040 7425044 0.89 3522585
Year 3 3954014 1375974 11379058 0.8396 3319866
Year 4 3232760 4608734 14611818 0.7921 2560649
TOTAL 14611818 12673918




The Net Present Value at 6% discount rate is 2670834

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. Profitability Index
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. Marble Slab 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 Marble Slab 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 Marble Slab Creamery: The Weighing Decision

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 Marble Slab 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 Marble Slab 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 (10003084) -10003084 - -
Year 1 3467067 -6536017 3467067 0.8696 3014841
Year 2 3957977 -2578040 7425044 0.7561 2992799
Year 3 3954014 1375974 11379058 0.6575 2599828
Year 4 3232760 4608734 14611818 0.5718 1848341
TOTAL 10455810


The Net NPV after 4 years is 452726

(10455810 - 10003084 )








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 (10003084) -10003084 - -
Year 1 3467067 -6536017 3467067 0.8333 2889223
Year 2 3957977 -2578040 7425044 0.6944 2748595
Year 3 3954014 1375974 11379058 0.5787 2288203
Year 4 3232760 4608734 14611818 0.4823 1559008
TOTAL 9485029


The Net NPV after 4 years is -518055

At 20% discount rate the NPV is negative (9485029 - 10003084 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Marble Slab 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 Marble Slab has a NPV value higher than Zero then finance managers at Marble Slab 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 Marble Slab, then the stock price of the Marble Slab 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 Marble Slab 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 –

Understanding of risks involved in the project.

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

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 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.

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 Marble Slab Creamery: The Weighing Decision

References & Further Readings

John S. Haywood-Farmer, Emily Hubling, Azim Remani (2018), "Marble Slab Creamery: The Weighing Decision Harvard Business Review Case Study. Published by HBR Publications.


Shalby SWOT Analysis / TOWS Matrix

Healthcare , Healthcare Facilities


Gridsum SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Sichuan Guodong SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


Velocys PLC SWOT Analysis / TOWS Matrix

Energy , Oil & Gas Operations


IBKS No.9 SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Meitav DS SWOT Analysis / TOWS Matrix

Financial , Investment Services


Netanel Group SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Hess Midstream Partners SWOT Analysis / TOWS Matrix

Energy , Oil Well Services & Equipment