Challenges of Launching a Start-Up in China: Dorm99.com 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 Challenges of Launching a Start-Up in China: Dorm99.com case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Challenges of Launching a Start-Up in China: Dorm99.com case study is a Harvard Business School (HBR) case study written by William C. Kirby, F. Warren McFarlan, Tracy Yuen Manty. The Challenges of Launching a Start-Up in China: Dorm99.com (referred as “Dorm99 Minuses” 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, Marketing, Networking, Venture capital.

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 Challenges of Launching a Start-Up in China: Dorm99.com Case Study

After graduating from Harvard Business School in June 2006, Ken Pao and Bill Li were ready to fully commit to the Internet start-up they had been working on since they first stepped foot on the business school campus. They moved to Beijing, rounded out their management team, received venture capital investment, developed joint-venture partnerships, and set key milestones to create a full-impact product launch for their social networking Web site catering to the college market. On the day of their launch, they faced a setback from China's Ministry of Education and were forced back to square one. Discusses the pluses and minuses of partnering with China's government ministries, the highs and lows of entrepreneurship, and the numerous opportunities available to entrepreneurship in China today.

Case Authors : William C. Kirby, F. Warren McFarlan, Tracy Yuen Manty

Topic : Innovation & Entrepreneurship

Related Areas : Internet, Marketing, Networking, Venture capital

---

Calculating Net Present Value (NPV) at 6% for Challenges of Launching a Start-Up in China: Dorm99.com Case Study

Years	Cash Flow	Net Cash Flow	Cumulative     Cash Flow	Discount Rate @ 6 %	Discounted Cash Flows
Year 0	(10028205)	-10028205	-	-
Year 1	3466201	-6562004	3466201	0.9434	3270001
Year 2	3975890	-2586114	7442091	0.89	3538528
Year 3	3943103	1356989	11385194	0.8396	3310705
Year 4	3231065	4588054	14616259	0.7921	2559306
TOTAL			14616259		12678540

The Net Present Value at 6% discount rate is 2650335

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 Dorm99 Minuses 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. Dorm99 Minuses 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 Challenges of Launching a Start-Up in China: Dorm99.com

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 Dorm99 Minuses 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 Dorm99 Minuses 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	(10028205)	-10028205	-	-
Year 1	3466201	-6562004	3466201	0.8696	3014088
Year 2	3975890	-2586114	7442091	0.7561	3006344
Year 3	3943103	1356989	11385194	0.6575	2592654
Year 4	3231065	4588054	14616259	0.5718	1847372
TOTAL					10460458

The Net NPV after 4 years is 432253

(10460458 - 10028205 )

---

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	(10028205)	-10028205	-	-
Year 1	3466201	-6562004	3466201	0.8333	2888501
Year 2	3975890	-2586114	7442091	0.6944	2761035
Year 3	3943103	1356989	11385194	0.5787	2281888
Year 4	3231065	4588054	14616259	0.4823	1558191
TOTAL					9489615

The Net NPV after 4 years is -538590

At 20% discount rate the NPV is negative (9489615 - 10028205 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Dorm99 Minuses 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 Dorm99 Minuses has a NPV value higher than Zero then finance managers at Dorm99 Minuses 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 Dorm99 Minuses, then the stock price of the Dorm99 Minuses 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 Dorm99 Minuses 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 will be a multi year spillover effect of various taxation regulations.

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 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.

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 Challenges of Launching a Start-Up in China: Dorm99.com

References & Further Readings

William C. Kirby, F. Warren McFarlan, Tracy Yuen Manty (2018), "Challenges of Launching a Start-Up in China: Dorm99.com Harvard Business Review Case Study. Published by HBR Publications.