×




TripIt: The Traveler's Agent 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 TripIt: The Traveler's Agent case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. TripIt: The Traveler's Agent case study is a Harvard Business School (HBR) case study written by Lynda M. Applegate, Gabriele Piccoli, Kathryn Brohman. The TripIt: The Traveler's Agent (referred as “Tripit Travel” 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 management, Financial management, Growth strategy, Innovation, Internet, Strategic planning.

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 TripIt: The Traveler's Agent Case Study


In July 2008, the co-founders of TripIt, a free online travel organizer that aggregated travelers' bookings from many top travel Websites, had recently secured $5.1 million in new financing. While the co-founders believed that their company offered travelers a unique service, they felt growing pressure from investors to show that the company could grow revenues and achieve profitability. To be profitable, TripIt needed not only to grow its user base but also generate more traveler itineraries, which was critical to obtaining advertising revenue from travel suppliers and intermediaries. The online travel industry was a hyper-active industry and while TripIt was breaking new ground, the threat of competitors was very real.


Case Authors : Lynda M. Applegate, Gabriele Piccoli, Kathryn Brohman

Topic : Innovation & Entrepreneurship

Related Areas : Entrepreneurial management, Financial management, Growth strategy, Innovation, Internet, Strategic planning




Calculating Net Present Value (NPV) at 6% for TripIt: The Traveler's Agent Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10013048) -10013048 - -
Year 1 3470292 -6542756 3470292 0.9434 3273860
Year 2 3971306 -2571450 7441598 0.89 3534448
Year 3 3973695 1402245 11415293 0.8396 3336391
Year 4 3236335 4638580 14651628 0.7921 2563480
TOTAL 14651628 12708180




The Net Present Value at 6% discount rate is 2695132

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 Tripit Travel 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. Tripit Travel 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 TripIt: The Traveler's Agent

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 Tripit Travel 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 Tripit Travel 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 (10013048) -10013048 - -
Year 1 3470292 -6542756 3470292 0.8696 3017645
Year 2 3971306 -2571450 7441598 0.7561 3002878
Year 3 3973695 1402245 11415293 0.6575 2612769
Year 4 3236335 4638580 14651628 0.5718 1850385
TOTAL 10483677


The Net NPV after 4 years is 470629

(10483677 - 10013048 )








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 (10013048) -10013048 - -
Year 1 3470292 -6542756 3470292 0.8333 2891910
Year 2 3971306 -2571450 7441598 0.6944 2757851
Year 3 3973695 1402245 11415293 0.5787 2299592
Year 4 3236335 4638580 14651628 0.4823 1560733
TOTAL 9510086


The Net NPV after 4 years is -502962

At 20% discount rate the NPV is negative (9510086 - 10013048 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Tripit Travel 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 Tripit Travel has a NPV value higher than Zero then finance managers at Tripit Travel 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 Tripit Travel, then the stock price of the Tripit Travel 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 Tripit Travel 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 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 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.

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 TripIt: The Traveler's Agent

References & Further Readings

Lynda M. Applegate, Gabriele Piccoli, Kathryn Brohman (2018), "TripIt: The Traveler's Agent Harvard Business Review Case Study. Published by HBR Publications.


Maple Leaf Foods SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Yoma Strategic Holdings Ltd SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Azuma House SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Invocare SWOT Analysis / TOWS Matrix

Services , Personal Services


M1 Kliniken SWOT Analysis / TOWS Matrix

Healthcare , Healthcare Facilities


General Moly SWOT Analysis / TOWS Matrix

Basic Materials , Metal Mining


LogiCamms SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


GemVax Tech SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls