×




Spyder Active Sports, Inc. and CHB Capital Partners (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 Spyder Active Sports, Inc. and CHB Capital Partners (A) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Spyder Active Sports, Inc. and CHB Capital Partners (A) case study is a Harvard Business School (HBR) case study written by John A. Davis, Louis B. Barnes, Peter Botticelli. The Spyder Active Sports, Inc. and CHB Capital Partners (A) (referred as “Chb Spyder” from here on) case study provides evaluation & decision scenario in field of Innovation & Entrepreneurship. It also touches upon business topics such as - Value proposition, Entrepreneurial finance, Entrepreneurial management, Financial management, Growth strategy, IT, Operations management, Product development.

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 Spyder Active Sports, Inc. and CHB Capital Partners (A) Case Study


After establishing a small but profitable skiwear business, an entrepreneur decides to sell a minority stake in the firm to outside investors. His goal is to acquire the capital needed to grow the business, even though this will entail a substantial transformation of the firm's management and financial structure. This case examines the resulting private equity transaction from both the company's point of view and that of outside investment.


Case Authors : John A. Davis, Louis B. Barnes, Peter Botticelli

Topic : Innovation & Entrepreneurship

Related Areas : Entrepreneurial finance, Entrepreneurial management, Financial management, Growth strategy, IT, Operations management, Product development




Calculating Net Present Value (NPV) at 6% for Spyder Active Sports, Inc. and CHB Capital Partners (A) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10028867) -10028867 - -
Year 1 3467026 -6561841 3467026 0.9434 3270779
Year 2 3978765 -2583076 7445791 0.89 3541087
Year 3 3942221 1359145 11388012 0.8396 3309965
Year 4 3244258 4603403 14632270 0.7921 2569756
TOTAL 14632270 12691587


The Net Present Value at 6% discount rate is 2662720

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. 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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Chb Spyder 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 Chb Spyder 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 Spyder Active Sports, Inc. and CHB Capital Partners (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 Chb Spyder 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 Chb Spyder 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 (10028867) -10028867 - -
Year 1 3467026 -6561841 3467026 0.8696 3014805
Year 2 3978765 -2583076 7445791 0.7561 3008518
Year 3 3942221 1359145 11388012 0.6575 2592074
Year 4 3244258 4603403 14632270 0.5718 1854915
TOTAL 10470313


The Net NPV after 4 years is 441446

(10470313 - 10028867 )






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 (10028867) -10028867 - -
Year 1 3467026 -6561841 3467026 0.8333 2889188
Year 2 3978765 -2583076 7445791 0.6944 2763031
Year 3 3942221 1359145 11388012 0.5787 2281378
Year 4 3244258 4603403 14632270 0.4823 1564553
TOTAL 9498151


The Net NPV after 4 years is -530716

At 20% discount rate the NPV is negative (9498151 - 10028867 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Chb Spyder 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 Chb Spyder has a NPV value higher than Zero then finance managers at Chb Spyder 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 Chb Spyder, then the stock price of the Chb Spyder 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 Chb Spyder 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.

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.

Understanding of risks involved in 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.




References & Further Readings

John A. Davis, Louis B. Barnes, Peter Botticelli (2018), "Spyder Active Sports, Inc. and CHB Capital Partners (A) Harvard Business Review Case Study. Published by HBR Publications.