×




International Steel Group 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 International Steel Group case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. International Steel Group case study is a Harvard Business School (HBR) case study written by Paul W. Marshall, Todd Thedinga. The International Steel Group (referred as “Ltv Ross” from here on) case study provides evaluation & decision scenario in field of Innovation & Entrepreneurship. It also touches upon business topics such as - Value proposition, Globalization, Manufacturing, Negotiations, Organizational culture.

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 International Steel Group Case Study


Profiles veteran investor Wilbur L. Ross, Jr.'s plan to turn around the aging steel assets of LTV, formerly America's second largest integrated steel producer. Purchasing several key assets from LTV under Section 363 of the Bankruptcy Code, Ross is able to acquire the assets free of any pension or healthcare liabilities to retirees. Examines the challenges Ross faces as he tries to make the reborn steel company into a global player as one of the world's lowest cost producers. To accomplish this, he must negotiate a new agreement with the steelworkers' union, transform the old LTV culture, and secure long-term contracts with the right customers who could fulfill ISG's capacity requirements.


Case Authors : Paul W. Marshall, Todd Thedinga

Topic : Innovation & Entrepreneurship

Related Areas : Globalization, Manufacturing, Negotiations, Organizational culture




Calculating Net Present Value (NPV) at 6% for International Steel Group Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10018296) -10018296 - -
Year 1 3452866 -6565430 3452866 0.9434 3257421
Year 2 3960006 -2605424 7412872 0.89 3524391
Year 3 3939642 1334218 11352514 0.8396 3307799
Year 4 3230349 4564567 14582863 0.7921 2558739
TOTAL 14582863 12648350




The Net Present Value at 6% discount rate is 2630054

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. Payback Period
3. Internal Rate of Return
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 Ltv Ross 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. Ltv Ross 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 International Steel Group

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 Ltv Ross 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 Ltv Ross 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 (10018296) -10018296 - -
Year 1 3452866 -6565430 3452866 0.8696 3002492
Year 2 3960006 -2605424 7412872 0.7561 2994333
Year 3 3939642 1334218 11352514 0.6575 2590379
Year 4 3230349 4564567 14582863 0.5718 1846963
TOTAL 10434167


The Net NPV after 4 years is 415871

(10434167 - 10018296 )








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 (10018296) -10018296 - -
Year 1 3452866 -6565430 3452866 0.8333 2877388
Year 2 3960006 -2605424 7412872 0.6944 2750004
Year 3 3939642 1334218 11352514 0.5787 2279885
Year 4 3230349 4564567 14582863 0.4823 1557846
TOTAL 9465124


The Net NPV after 4 years is -553172

At 20% discount rate the NPV is negative (9465124 - 10018296 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Ltv Ross 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 Ltv Ross has a NPV value higher than Zero then finance managers at Ltv Ross 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 Ltv Ross, then the stock price of the Ltv Ross 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 Ltv Ross 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 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.

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 International Steel Group

References & Further Readings

Paul W. Marshall, Todd Thedinga (2018), "International Steel Group Harvard Business Review Case Study. Published by HBR Publications.


Technogym SWOT Analysis / TOWS Matrix

Consumer Cyclical , Recreational Products


Buffalo SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


Nabaltec SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


ACEA SWOT Analysis / TOWS Matrix

Utilities , Electric Utilities


L3 Tech SWOT Analysis / TOWS Matrix

Technology , Communications Equipment


Storm Resources SWOT Analysis / TOWS Matrix

Energy , Oil & Gas Operations


Insuline SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


Shopify Inc SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Dgenx SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


13 Holdings SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services