×




Mark43 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 Mark43 case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Mark43 case study is a Harvard Business School (HBR) case study written by Thomas R. Eisenmann, Mitchell Weiss, Halah AlQahtani. The Mark43 (referred as “Mark43 Lapd” from here on) case study provides evaluation & decision scenario in field of Innovation & Entrepreneurship. It also touches upon business topics such as - Value proposition, Technology.

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 Mark43 Case Study


The founders of Mark43, an early-stage startup that provides software for law enforcement agencies, must decide whether to bid on a request for proposals (RFP) from the Los Angeles Police Department (LAPD). On the one hand, LAPD would be a second large and influential customer for a startup that has just successfully deployed software for its first customer, the Washington DC Metropolitan Police Department. On the other hand, pursuing the LAPD RFP could consume most of Mark43's engineering resources for the coming year, pushing other business development opportunities off their roadmap, in particular, plans to target small and medium-sized police departments.


Case Authors : Thomas R. Eisenmann, Mitchell Weiss, Halah AlQahtani

Topic : Innovation & Entrepreneurship

Related Areas : Technology




Calculating Net Present Value (NPV) at 6% for Mark43 Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10023408) -10023408 - -
Year 1 3461864 -6561544 3461864 0.9434 3265909
Year 2 3966046 -2595498 7427910 0.89 3529767
Year 3 3971510 1376012 11399420 0.8396 3334556
Year 4 3227000 4603012 14626420 0.7921 2556086
TOTAL 14626420 12686319




The Net Present Value at 6% discount rate is 2662911

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. Internal Rate of Return
3. Payback Period
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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Mark43 Lapd shareholders have preference for diversified projects investment rather than prospective high income from a single capital intensive project.
2. Timing of the expected cash flows – stockholders of Mark43 Lapd have higher preference for cash returns over 4-5 years rather than 10-15 years given the nature of the volatility in the industry.






Formula and Steps to Calculate Net Present Value (NPV) of Mark43

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 Mark43 Lapd 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 Mark43 Lapd 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 (10023408) -10023408 - -
Year 1 3461864 -6561544 3461864 0.8696 3010317
Year 2 3966046 -2595498 7427910 0.7561 2998901
Year 3 3971510 1376012 11399420 0.6575 2611332
Year 4 3227000 4603012 14626420 0.5718 1845048
TOTAL 10465597


The Net NPV after 4 years is 442189

(10465597 - 10023408 )








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 (10023408) -10023408 - -
Year 1 3461864 -6561544 3461864 0.8333 2884887
Year 2 3966046 -2595498 7427910 0.6944 2754199
Year 3 3971510 1376012 11399420 0.5787 2298328
Year 4 3227000 4603012 14626420 0.4823 1556231
TOTAL 9493644


The Net NPV after 4 years is -529764

At 20% discount rate the NPV is negative (9493644 - 10023408 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Mark43 Lapd 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 Mark43 Lapd has a NPV value higher than Zero then finance managers at Mark43 Lapd 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 Mark43 Lapd, then the stock price of the Mark43 Lapd 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 Mark43 Lapd 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 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 are the key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

What can impact the cash flow of 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 Mark43

References & Further Readings

Thomas R. Eisenmann, Mitchell Weiss, Halah AlQahtani (2018), "Mark43 Harvard Business Review Case Study. Published by HBR Publications.


ASTM SWOT Analysis / TOWS Matrix

Transportation , Misc. Transportation


J&J SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Novagold SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Quad Graphics SWOT Analysis / TOWS Matrix

Services , Printing Services


Spherix SWOT Analysis / TOWS Matrix

Services , Business Services


Columbus Gold Corp SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Argo Investments SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Sadbhav Engineering SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


TG SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs