×




Career Choice of Ms. Linlin Chen 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 Career Choice of Ms. Linlin Chen case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Career Choice of Ms. Linlin Chen case study is a Harvard Business School (HBR) case study written by Fernando Olivera, Bin Zhao. The Career Choice of Ms. Linlin Chen (referred as “Linlin Chen” from here on) case study provides evaluation & decision scenario in field of Innovation & Entrepreneurship. It also touches upon business topics such as - Value proposition, Professional transitions.

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 Career Choice of Ms. Linlin Chen Case Study


Linlin Chen, a sales manager at Allnation Import and Export Co. Ltd., is in her office looking at the revenue reports for her sales in the past three months. Her numbers are very good, and she knows she is about to be rewarded with a promotion and the opportunity to become a shareholder in the company. Chen has been thinking about becoming an entrepreneur for some time. As she weighs the risks and the opportunities, she realizes that she needs to make a decision within nine days, when she will be asked to become a shareholder in the company.


Case Authors : Fernando Olivera, Bin Zhao

Topic : Innovation & Entrepreneurship

Related Areas : Professional transitions




Calculating Net Present Value (NPV) at 6% for Career Choice of Ms. Linlin Chen Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10022693) -10022693 - -
Year 1 3462420 -6560273 3462420 0.9434 3266434
Year 2 3978888 -2581385 7441308 0.89 3541196
Year 3 3972896 1391511 11414204 0.8396 3335720
Year 4 3238075 4629586 14652279 0.7921 2564859
TOTAL 14652279 12708209




The Net Present Value at 6% discount rate is 2685516

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. Payback Period
2. Profitability Index
3. Net Present Value
4. Internal Rate of Return

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. Linlin Chen 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 Linlin Chen 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 Career Choice of Ms. Linlin Chen

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 Linlin Chen 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 Linlin Chen 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 (10022693) -10022693 - -
Year 1 3462420 -6560273 3462420 0.8696 3010800
Year 2 3978888 -2581385 7441308 0.7561 3008611
Year 3 3972896 1391511 11414204 0.6575 2612244
Year 4 3238075 4629586 14652279 0.5718 1851380
TOTAL 10483034


The Net NPV after 4 years is 460341

(10483034 - 10022693 )








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 (10022693) -10022693 - -
Year 1 3462420 -6560273 3462420 0.8333 2885350
Year 2 3978888 -2581385 7441308 0.6944 2763117
Year 3 3972896 1391511 11414204 0.5787 2299130
Year 4 3238075 4629586 14652279 0.4823 1561572
TOTAL 9509168


The Net NPV after 4 years is -513525

At 20% discount rate the NPV is negative (9509168 - 10022693 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Linlin Chen 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 Linlin Chen has a NPV value higher than Zero then finance managers at Linlin Chen 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 Linlin Chen, then the stock price of the Linlin Chen 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 Linlin Chen 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 key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

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.

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.






Negotiation Strategy of Career Choice of Ms. Linlin Chen

References & Further Readings

Fernando Olivera, Bin Zhao (2018), "Career Choice of Ms. Linlin Chen Harvard Business Review Case Study. Published by HBR Publications.


Orient Securities SWOT Analysis / TOWS Matrix

Financial , Investment Services


Leaguer Stock A SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Aseana Properties Ltd SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


International Leaders SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Plains GP Holdings SWOT Analysis / TOWS Matrix

Energy , Oil Well Services & Equipment


Skinvisible Inc SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Personal & Household Prods.


JMU SWOT Analysis / TOWS Matrix

Technology , Computer Services


Pharmaxis ADR SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs