Introduction to Net Present Value (NPV) - What is Net Present Value (NPV) ? How it impacts financial decisions regarding project management?
At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Factory 539: China Star Technology Electronics Ltd (A) case study is a Harvard Business School (HBR) case study written by Gerry Yemen, Elliott N. Weiss, Paul J Simko, Marc W. Modica. The Factory 539: China Star Technology Electronics Ltd (A) (referred as “Factory China” from here on) case study provides evaluation & decision scenario in field of Communication. It also touches upon business topics such as - Value proposition, Financial markets, Manufacturing, Mergers & acquisitions, Supply chain.
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.
With a cross-disciplinary perspective, this field-based case series uses the purchase of a manufacturing company based in China to set the stage for an analysis of cost accounting, operational effectiveness, and cross-cultural communication. It offers a discussion about the strategy to purchase a Chinese firm to enter a promising business line for the Chinese market and provides an opportunity to introduce basic accounting, management communication, and operational terms that can be explored in following classes. The material includes an overview of a partnership between a Westerner and two Chinese executives, the issues they discovered through due diligence, plans to break into a new market, and their efforts to communicate lean manufacturing principles in another language and culture. If possible, inviting colleagues from accounting, communications, or operations to jointly teach the class enriches the discussion and provides an integrated learning experience. The A case opens with an overview of the capacitor factory in the province of Henan, China that Peer Nielsen, Baocheng Yang, and Zhihong Li are thinking about purchasing. They discovered several issues: workers' wages had gone unpaid for months, payroll taxes were years in arrears, one of the company's most profitable production lines had been "rented out." Not only were local competitors using its technology, some were producing the same capacitors under the China Star brand. Then there were the production lines that lacked raw materials and the huge unexplained power bill. But the political brass in the region was eager to see new owners purchase the factory with intent to manufacture and would provide the necessary permits and support to get started. Should the group buy it?
| Years | Cash Flow | Net Cash Flow | Cumulative Cash Flow |
Discount Rate @ 6 % |
Discounted Cash Flows |
|---|---|---|---|---|---|
| Year 0 | (10029003) | -10029003 | - | - | |
| Year 1 | 3470542 | -6558461 | 3470542 | 0.9434 | 3274096 |
| Year 2 | 3969818 | -2588643 | 7440360 | 0.89 | 3533124 |
| Year 3 | 3974863 | 1386220 | 11415223 | 0.8396 | 3337372 |
| Year 4 | 3246046 | 4632266 | 14661269 | 0.7921 | 2571172 |
| TOTAL | 14661269 | 12715764 |
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 -
Capital Budgeting Approaches
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. Payback Period
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 Factory China 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. Factory China shareholders have preference for diversified projects investment rather than prospective high income from a single capital intensive project.
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
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 Factory China 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 Factory China 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.
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 | (10029003) | -10029003 | - | - | |
| Year 1 | 3470542 | -6558461 | 3470542 | 0.8696 | 3017863 |
| Year 2 | 3969818 | -2588643 | 7440360 | 0.7561 | 3001753 |
| Year 3 | 3974863 | 1386220 | 11415223 | 0.6575 | 2613537 |
| Year 4 | 3246046 | 4632266 | 14661269 | 0.5718 | 1855937 |
| TOTAL | 10489090 |
(10489090 - 10029003 )
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 | (10029003) | -10029003 | - | - | |
| Year 1 | 3470542 | -6558461 | 3470542 | 0.8333 | 2892118 |
| Year 2 | 3969818 | -2588643 | 7440360 | 0.6944 | 2756818 |
| Year 3 | 3974863 | 1386220 | 11415223 | 0.5787 | 2300268 |
| Year 4 | 3246046 | 4632266 | 14661269 | 0.4823 | 1565416 |
| TOTAL | 9514620 |
At 20% discount rate the NPV is negative (9514620 - 10029003 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Factory China to discount cash flow at lower discount rates such as 15%.
Simplest Approach – If the investment project of Factory China has a NPV value higher than Zero then finance managers at Factory China 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 Factory China, then the stock price of the Factory China 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.
Project selection is often a far more complex decision than just choosing it based on the NPV number. Finance managers at Factory China 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 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.
What are the key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.
What will be a multi year spillover effect of various taxation regulations.
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.
Gerry Yemen, Elliott N. Weiss, Paul J Simko, Marc W. Modica (2018), "Factory 539: China Star Technology Electronics Ltd (A) Harvard Business Review Case Study. Published by HBR Publications.
Feel free to connect with us if you need business research.
You can download Excel Template of Case Study Solution & Analysis of Factory 539: China Star Technology Electronics Ltd (A)
Consumer Cyclical , Tires
Consumer Cyclical , Auto & Truck Parts
Consumer Cyclical , Auto & Truck Manufacturers
Technology , Electronic Instr. & Controls
Capital Goods , Constr. - Supplies & Fixtures
Services , Schools
Services , Recreational Activities
Services , Business Services
Financial , Regional Banks
Consumer/Non-Cyclical , Personal & Household Prods.
Capital Goods , Construction Services
Healthcare , Major Drugs