×




Yabbly (A) 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 Yabbly (A) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Yabbly (A) case study is a Harvard Business School (HBR) case study written by Shikhar Ghosh, Christopher Payton. The Yabbly (A) (referred as “Leung Yabbly” from here on) case study provides evaluation & decision scenario in field of Innovation & Entrepreneurship. It also touches upon business topics such as - Value proposition, Entrepreneurship, Innovation, Mobile, 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 Yabbly (A) Case Study


In November 2013, with less than 10 months of cash on hand, Tom Leung, the founder and CEO of Yabbly, must decide where to focus his resources. His startup, a question and answer application for shopping decisions, had benefited from a strong showing at the SXSW Accelerator competition and had a dedicated and engaged user base. However, Leung knew that the current growth trajectory would not lead them to the milestones needed to receive an additional round of financing. Leung must decide whether to continue pursuing user acquisition experiments, explore other product ideas, or begin searching for a potential acquirer to achieve a "soft landing" for his team and his investors.


Case Authors : Shikhar Ghosh, Christopher Payton

Topic : Innovation & Entrepreneurship

Related Areas : Entrepreneurship, Innovation, Mobile, Strategic planning




Calculating Net Present Value (NPV) at 6% for Yabbly (A) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10006522) -10006522 - -
Year 1 3448648 -6557874 3448648 0.9434 3253442
Year 2 3969653 -2588221 7418301 0.89 3532977
Year 3 3956812 1368591 11375113 0.8396 3322216
Year 4 3237030 4605621 14612143 0.7921 2564031
TOTAL 14612143 12672665




The Net Present Value at 6% discount rate is 2666143

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. Payback Period
3. Profitability Index
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 Leung Yabbly 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. Leung Yabbly 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 Yabbly (A)

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 Leung Yabbly 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 Leung Yabbly 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 (10006522) -10006522 - -
Year 1 3448648 -6557874 3448648 0.8696 2998824
Year 2 3969653 -2588221 7418301 0.7561 3001628
Year 3 3956812 1368591 11375113 0.6575 2601668
Year 4 3237030 4605621 14612143 0.5718 1850782
TOTAL 10452903


The Net NPV after 4 years is 446381

(10452903 - 10006522 )








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 (10006522) -10006522 - -
Year 1 3448648 -6557874 3448648 0.8333 2873873
Year 2 3969653 -2588221 7418301 0.6944 2756703
Year 3 3956812 1368591 11375113 0.5787 2289822
Year 4 3237030 4605621 14612143 0.4823 1561068
TOTAL 9481466


The Net NPV after 4 years is -525056

At 20% discount rate the NPV is negative (9481466 - 10006522 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Leung Yabbly 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 Leung Yabbly has a NPV value higher than Zero then finance managers at Leung Yabbly 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 Leung Yabbly, then the stock price of the Leung Yabbly 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 Leung Yabbly 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 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.

What can impact the cash flow of the project.

Understanding of risks involved in 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.

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 Yabbly (A)

References & Further Readings

Shikhar Ghosh, Christopher Payton (2018), "Yabbly (A) Harvard Business Review Case Study. Published by HBR Publications.


Comcast SWOT Analysis / TOWS Matrix

Services , Communications Services


San Teh Ltd SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Personal & Household Prods.


Biocept SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Kobay Tech SWOT Analysis / TOWS Matrix

Consumer Cyclical , Appliance & Tool


PEDEVCO SWOT Analysis / TOWS Matrix

Energy , Oil Well Services & Equipment


Karex SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Personal & Household Prods.


Xenia Venture SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Suplet Power SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


LafargeHolcim SWOT Analysis / TOWS Matrix

Capital Goods , Construction - Raw Materials


G-Tekt SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products