×




Bringing Silicon Valley to China: Linktone 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 Bringing Silicon Valley to China: Linktone case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Bringing Silicon Valley to China: Linktone case study is a Harvard Business School (HBR) case study written by Donna Kelley, Hengyuan Zhu. The Bringing Silicon Valley to China: Linktone (referred as “Linktone Silicon” from here on) case study provides evaluation & decision scenario in field of Innovation & Entrepreneurship. It also touches upon business topics such as - Value proposition, Financial markets, International business.

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 Bringing Silicon Valley to China: Linktone Case Study


Linktone was formed in September 1999 to develop text messaging applications and content for the Chinese market. Starting as a division within Intrinsic China Technology Ltd., a Shanghai-based wireless technology company, it was spun out as an independent venture in April 2001. After two years in the market, the company saw its revenues grow, but it was not yet profitable and faced intense competition. In 2003, Raymond Yang, a successful businessman and entrepreneur in both China and Silicon Valley, California, joined Linktone as CEO. He brought some of the management style he had adopted in Silicon Valley, built a national sales network to work with local service provider offices, and sourced new products from Chinese, Japanese, and Western content providers. The mobile telecommunications market was undergoing explosive growth and constant change in China at the time, and acquisition activity was accelerating. Yang was considering an acquisition offer from China.com, a NASDAQ-traded Chinese service provider, and also the possibility of taking Linktone public on the NASDAQ.


Case Authors : Donna Kelley, Hengyuan Zhu

Topic : Innovation & Entrepreneurship

Related Areas : Financial markets, International business




Calculating Net Present Value (NPV) at 6% for Bringing Silicon Valley to China: Linktone Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10024220) -10024220 - -
Year 1 3459903 -6564317 3459903 0.9434 3264059
Year 2 3972468 -2591849 7432371 0.89 3535482
Year 3 3962421 1370572 11394792 0.8396 3326925
Year 4 3247911 4618483 14642703 0.7921 2572650
TOTAL 14642703 12699117




The Net Present Value at 6% discount rate is 2674897

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

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 Linktone Silicon 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. Linktone Silicon 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 Bringing Silicon Valley to China: Linktone

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 Linktone Silicon 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 Linktone Silicon 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 (10024220) -10024220 - -
Year 1 3459903 -6564317 3459903 0.8696 3008611
Year 2 3972468 -2591849 7432371 0.7561 3003757
Year 3 3962421 1370572 11394792 0.6575 2605356
Year 4 3247911 4618483 14642703 0.5718 1857004
TOTAL 10474728


The Net NPV after 4 years is 450508

(10474728 - 10024220 )








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 (10024220) -10024220 - -
Year 1 3459903 -6564317 3459903 0.8333 2883253
Year 2 3972468 -2591849 7432371 0.6944 2758658
Year 3 3962421 1370572 11394792 0.5787 2293068
Year 4 3247911 4618483 14642703 0.4823 1566315
TOTAL 9501294


The Net NPV after 4 years is -522926

At 20% discount rate the NPV is negative (9501294 - 10024220 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Linktone Silicon 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 Linktone Silicon has a NPV value higher than Zero then finance managers at Linktone Silicon 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 Linktone Silicon, then the stock price of the Linktone Silicon 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 Linktone Silicon 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 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.

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 Bringing Silicon Valley to China: Linktone

References & Further Readings

Donna Kelley, Hengyuan Zhu (2018), "Bringing Silicon Valley to China: Linktone Harvard Business Review Case Study. Published by HBR Publications.


Elron Electronic SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


Drb Holding SWOT Analysis / TOWS Matrix

Basic Materials , Fabricated Plastic & Rubber


Luxottica ADR SWOT Analysis / TOWS Matrix

Services , Retail (Specialty)


Tabikobo SWOT Analysis / TOWS Matrix

Services , Personal Services


TF1 SWOT Analysis / TOWS Matrix

Services , Broadcasting & Cable TV


Deutsche Euroshop AG SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Keppel Corp SWOT Analysis / TOWS Matrix

Transportation , Water Transportation