×




Ducati & Texas Pacific Group: 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 Ducati & Texas Pacific Group: A case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Ducati & Texas Pacific Group: A case study is a Harvard Business School (HBR) case study written by Walter Kuemmerle, William J. Coughlin. The Ducati & Texas Pacific Group: A (referred as “Ducati Tpg” from here on) case study provides evaluation & decision scenario in field of Innovation & Entrepreneurship. It also touches upon business topics such as - Value proposition, Corporate governance, Entrepreneurial finance, Financial analysis, Financial management, Financial markets, Mergers & acquisitions.

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 Ducati & Texas Pacific Group: A Case Study


Describes the attempt of Texas Pacific Group (TPG), a buyout firm, to purchase a controlling stake in Ducati Motor, the world's leading high-performance motorcycle company, based in Bologna, Italy. Ducati is part of Cagiva Group, a family-controlled industrial group. Cagiva has fallen on hard times and Ducati is the crown jewel in the group. Yet even Ducati is under great financial pressure and short on working capital. Abel Halpern, a partner at TPG, is frustrated because a deal with the owners seems to be an ever-moving target. Although TPG has negotiated with the seller for almost a year. In spite of costly due diligence efforts by TPG, Abel Halpern is now ready to walk away from the deal. In his decision he needs to consider not only valuation and the feasibility of hiring new management to turn the company around but also the feasibility of an eventual exit via the public markets in Italy.


Case Authors : Walter Kuemmerle, William J. Coughlin

Topic : Innovation & Entrepreneurship

Related Areas : Corporate governance, Entrepreneurial finance, Financial analysis, Financial management, Financial markets, Mergers & acquisitions




Calculating Net Present Value (NPV) at 6% for Ducati & Texas Pacific Group: A Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10003115) -10003115 - -
Year 1 3459322 -6543793 3459322 0.9434 3263511
Year 2 3958325 -2585468 7417647 0.89 3522895
Year 3 3958001 1372533 11375648 0.8396 3323214
Year 4 3250542 4623075 14626190 0.7921 2574734
TOTAL 14626190 12684354




The Net Present Value at 6% discount rate is 2681239

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. Ducati Tpg 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 Ducati Tpg 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 Ducati & Texas Pacific Group: 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 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 Ducati Tpg 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 Ducati Tpg 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 (10003115) -10003115 - -
Year 1 3459322 -6543793 3459322 0.8696 3008106
Year 2 3958325 -2585468 7417647 0.7561 2993062
Year 3 3958001 1372533 11375648 0.6575 2602450
Year 4 3250542 4623075 14626190 0.5718 1858508
TOTAL 10462126


The Net NPV after 4 years is 459011

(10462126 - 10003115 )








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 (10003115) -10003115 - -
Year 1 3459322 -6543793 3459322 0.8333 2882768
Year 2 3958325 -2585468 7417647 0.6944 2748837
Year 3 3958001 1372533 11375648 0.5787 2290510
Year 4 3250542 4623075 14626190 0.4823 1567584
TOTAL 9489699


The Net NPV after 4 years is -513416

At 20% discount rate the NPV is negative (9489699 - 10003115 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Ducati Tpg 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 Ducati Tpg has a NPV value higher than Zero then finance managers at Ducati Tpg 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 Ducati Tpg, then the stock price of the Ducati Tpg 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 Ducati Tpg 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 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.

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.

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 Ducati & Texas Pacific Group: A

References & Further Readings

Walter Kuemmerle, William J. Coughlin (2018), "Ducati & Texas Pacific Group: A Harvard Business Review Case Study. Published by HBR Publications.


NARACOOTA Resources Ltd SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Oil India SWOT Analysis / TOWS Matrix

Energy , Oil & Gas Operations


Adira Dinamika SWOT Analysis / TOWS Matrix

Financial , Consumer Financial Services


Gtx Corp SWOT Analysis / TOWS Matrix

Technology , Communications Equipment


GFC Green Fields SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


ECR Minerals SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Caely SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


Cintas SWOT Analysis / TOWS Matrix

Services , Personal Services


Metso Oyj SWOT Analysis / TOWS Matrix

Capital Goods , Constr. & Agric. Machinery


Gruma SAB de CV SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Yomeishu Seizo SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Beverages (Alcoholic)