×




Stockgroup Interactive Media 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 Stockgroup Interactive Media case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Stockgroup Interactive Media case study is a Harvard Business School (HBR) case study written by Sid L. Huff, Rob Attwell. The Stockgroup Interactive Media (referred as “Srg Srg's” from here on) case study provides evaluation & decision scenario in field of Innovation & Entrepreneurship. It also touches upon business topics such as - Value proposition, Internet.

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 Stockgroup Interactive Media Case Study


Stock Research Group (SRG) is an information broker. SRG's primary business is serving as a collection point for information useful to investors seeking to invest in small-cap mining companies. SRG, in effect, pulls potential investors to its site, then channels them to the specific sites of companies in which the investors may have an investment interest. SRG's revenue comes from the mining companies, who generally pay on an impression basis (for "eyeballs" delivered to their web pages). The resource companies are willing to pay for this, since on their own they are much less likely to attract much investor traffic. SRG is also in the business of developing web pages for these small-cap resource firms, since generally the companies do not have in-house expertise to create and maintain their web presence. SRG thus represents a new kind of business--the specialized infomediary, or information broker. SRG is doing quite well financially, something that cannot be said of many web-based companies. SRG's main challenges involve managing growth, deciding on appropriate future directions, and determining how best to lever the "virtual community" they have created.


Case Authors : Sid L. Huff, Rob Attwell

Topic : Innovation & Entrepreneurship

Related Areas : Internet




Calculating Net Present Value (NPV) at 6% for Stockgroup Interactive Media Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10027397) -10027397 - -
Year 1 3449906 -6577491 3449906 0.9434 3254628
Year 2 3980970 -2596521 7430876 0.89 3543049
Year 3 3961936 1365415 11392812 0.8396 3326518
Year 4 3235898 4601313 14628710 0.7921 2563134
TOTAL 14628710 12687330




The Net Present Value at 6% discount rate is 2659933

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. Profitability Index
2. Net Present Value
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. Srg Srg's 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 Srg Srg's 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 Stockgroup Interactive Media

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 Srg Srg's 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 Srg Srg's 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 (10027397) -10027397 - -
Year 1 3449906 -6577491 3449906 0.8696 2999918
Year 2 3980970 -2596521 7430876 0.7561 3010185
Year 3 3961936 1365415 11392812 0.6575 2605037
Year 4 3235898 4601313 14628710 0.5718 1850135
TOTAL 10465276


The Net NPV after 4 years is 437879

(10465276 - 10027397 )








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 (10027397) -10027397 - -
Year 1 3449906 -6577491 3449906 0.8333 2874922
Year 2 3980970 -2596521 7430876 0.6944 2764563
Year 3 3961936 1365415 11392812 0.5787 2292787
Year 4 3235898 4601313 14628710 0.4823 1560522
TOTAL 9492793


The Net NPV after 4 years is -534604

At 20% discount rate the NPV is negative (9492793 - 10027397 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Srg Srg's 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 Srg Srg's has a NPV value higher than Zero then finance managers at Srg Srg's 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 Srg Srg's, then the stock price of the Srg Srg's 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 Srg Srg's 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 can impact the cash flow of the project.

Understanding of risks involved in the project.

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 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.

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 Stockgroup Interactive Media

References & Further Readings

Sid L. Huff, Rob Attwell (2018), "Stockgroup Interactive Media Harvard Business Review Case Study. Published by HBR Publications.


Meritage SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Rhythm Pharma SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Kyowanissei SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Huaren Pharma SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Sonoma Pharma SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Coca-Cola Bottling SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Beverages (Nonalcoholic)