×




Slingshot Technology, Inc. (B) 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 Slingshot Technology, Inc. (B) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Slingshot Technology, Inc. (B) case study is a Harvard Business School (HBR) case study written by Lynda M. Applegate, Elizabeth Collins. The Slingshot Technology, Inc. (B) (referred as “Sti Vendors” from here on) case study provides evaluation & decision scenario in field of Innovation & Entrepreneurship. It also touches upon business topics such as - Value proposition, Innovation, IT, Leadership, Organizational structure, 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 Slingshot Technology, Inc. (B) Case Study


Slingshot Technology Inc. (STI) is a privately held software start-up founded in 1995 focused on identifying emerging spaces in the IT services industry and partnering with vendors selling promising but unproven technologies in those spaces. The vendors used STI to extend their system development and integration capabilities to deliver on aggressive deadlines, STI gained a steady stream of consulting and engineering work plus opportunities to identify and meet follow-on needs of the vendors' Fortune 1000 customers. Four years after the company was founded with $1,000, revenue had exploded to $1.9 million on the basis of partnerships with enterprise applications development and enterprise application integration vendors. In late 1998, the founder was pondering how to set up an innovative "software factory" to complement the consulting side of the business while ensuring that STI's knowledge assets and intellectual property were protected.


Case Authors : Lynda M. Applegate, Elizabeth Collins

Topic : Innovation & Entrepreneurship

Related Areas : Innovation, IT, Leadership, Organizational structure, Strategic planning




Calculating Net Present Value (NPV) at 6% for Slingshot Technology, Inc. (B) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10019616) -10019616 - -
Year 1 3465763 -6553853 3465763 0.9434 3269588
Year 2 3975308 -2578545 7441071 0.89 3538010
Year 3 3964150 1385605 11405221 0.8396 3328377
Year 4 3251762 4637367 14656983 0.7921 2575700
TOTAL 14656983 12711675




The Net Present Value at 6% discount rate is 2692059

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. Net Present Value
2. Internal Rate of Return
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 Sti Vendors 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. Sti Vendors 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 Slingshot Technology, Inc. (B)

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 Sti Vendors 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 Sti Vendors 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 (10019616) -10019616 - -
Year 1 3465763 -6553853 3465763 0.8696 3013707
Year 2 3975308 -2578545 7441071 0.7561 3005904
Year 3 3964150 1385605 11405221 0.6575 2606493
Year 4 3251762 4637367 14656983 0.5718 1859205
TOTAL 10485309


The Net NPV after 4 years is 465693

(10485309 - 10019616 )








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 (10019616) -10019616 - -
Year 1 3465763 -6553853 3465763 0.8333 2888136
Year 2 3975308 -2578545 7441071 0.6944 2760631
Year 3 3964150 1385605 11405221 0.5787 2294068
Year 4 3251762 4637367 14656983 0.4823 1568172
TOTAL 9511007


The Net NPV after 4 years is -508609

At 20% discount rate the NPV is negative (9511007 - 10019616 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Sti Vendors 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 Sti Vendors has a NPV value higher than Zero then finance managers at Sti Vendors 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 Sti Vendors, then the stock price of the Sti Vendors 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 Sti Vendors 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.

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 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 Slingshot Technology, Inc. (B)

References & Further Readings

Lynda M. Applegate, Elizabeth Collins (2018), "Slingshot Technology, Inc. (B) Harvard Business Review Case Study. Published by HBR Publications.


AsiaPhos Ltd SWOT Analysis / TOWS Matrix

Basic Materials , Non-Metallic Mining


Bank Innovation SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Polemos SWOT Analysis / TOWS Matrix

Energy , Oil & Gas Operations


GRUH Finance SWOT Analysis / TOWS Matrix

Financial , Consumer Financial Services


Harte Gold Corp. SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Local Corp SWOT Analysis / TOWS Matrix

Technology , Computer Services


LDK Solar SWOT Analysis / TOWS Matrix

Technology , Semiconductors


Kukil Metal SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products