×




LAE Enterprises Corp. 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 LAE Enterprises Corp. case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. LAE Enterprises Corp. case study is a Harvard Business School (HBR) case study written by Constance E. Bagley. The LAE Enterprises Corp. (referred as “Jay Counsel” from here on) case study provides evaluation & decision scenario in field of Innovation & Entrepreneurship. It also touches upon business topics such as - Value proposition, Regulation, 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 LAE Enterprises Corp. Case Study


Jay Entrepreneur had to decide whether it was worth his time to plow through a 12-page term sheet for a Series A round of preferred stock prepared by HBS Investors, a well-established venture capital firm that did seed, early-round, and mezzanine financings. He could also send the sheet over to the solo practitioner he'd hired to incorporate the company he'd formed with his partner, Dr. Mark I. Tech, inventor of a revolutionary new drug-delivery device. Family and friends had already provided $10,000 for lab space and equipment, and Jay and Mark had maxxed out their credit cards to pay the $7,500 retainer patent counsel required. Time was short, however, because Jay had promised to get back to HBS Investors later that week with any comments or concerns. He also had to decide (with or without the advice of counsel) whether to accept the proposal terms.


Case Authors : Constance E. Bagley

Topic : Innovation & Entrepreneurship

Related Areas : Regulation, Venture capital




Calculating Net Present Value (NPV) at 6% for LAE Enterprises Corp. Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10013088) -10013088 - -
Year 1 3455477 -6557611 3455477 0.9434 3259884
Year 2 3953838 -2603773 7409315 0.89 3518902
Year 3 3973281 1369508 11382596 0.8396 3336043
Year 4 3232826 4602334 14615422 0.7921 2560701
TOTAL 14615422 12675530




The Net Present Value at 6% discount rate is 2662442

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. Profitability Index
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. Timing of the expected cash flows – stockholders of Jay Counsel 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. Jay Counsel 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 LAE Enterprises Corp.

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 Jay Counsel 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 Jay Counsel 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 (10013088) -10013088 - -
Year 1 3455477 -6557611 3455477 0.8696 3004763
Year 2 3953838 -2603773 7409315 0.7561 2989670
Year 3 3973281 1369508 11382596 0.6575 2612497
Year 4 3232826 4602334 14615422 0.5718 1848379
TOTAL 10455308


The Net NPV after 4 years is 442220

(10455308 - 10013088 )








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 (10013088) -10013088 - -
Year 1 3455477 -6557611 3455477 0.8333 2879564
Year 2 3953838 -2603773 7409315 0.6944 2745721
Year 3 3973281 1369508 11382596 0.5787 2299352
Year 4 3232826 4602334 14615422 0.4823 1559040
TOTAL 9483678


The Net NPV after 4 years is -529410

At 20% discount rate the NPV is negative (9483678 - 10013088 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Jay Counsel 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 Jay Counsel has a NPV value higher than Zero then finance managers at Jay Counsel 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 Jay Counsel, then the stock price of the Jay Counsel 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 Jay Counsel 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.

Understanding of risks involved in 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.

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 LAE Enterprises Corp.

References & Further Readings

Constance E. Bagley (2018), "LAE Enterprises Corp. Harvard Business Review Case Study. Published by HBR Publications.


Bango SWOT Analysis / TOWS Matrix

Technology , Computer Services


Forval Telecom SWOT Analysis / TOWS Matrix

Services , Communications Services


DekelOil SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Somany Ceramics Ltd SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


daVictus SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Liquid Holdings Group SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Hyungji Elite SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


Smartmetric Inc SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Hunan Fangsheng Pharm SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs