×




Volkswagen Group: Driving Big Business With Big Data 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 Volkswagen Group: Driving Big Business With Big Data case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Volkswagen Group: Driving Big Business With Big Data case study is a Harvard Business School (HBR) case study written by Ning Su, Naqaash Pirani. The Volkswagen Group: Driving Big Business With Big Data (referred as “Vw Volkswagen” from here on) case study provides evaluation & decision scenario in field of Innovation & Entrepreneurship. It also touches upon business topics such as - Value proposition, Growth strategy, International business, 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 Volkswagen Group: Driving Big Business With Big Data Case Study


The Volkswagen Group (VW Group) had set a firm-wide "Strategy 2018," which sought to make Volkswagen "the most successful and fascinating automaker in the world by 2018." According to the strategy, the company would reach annual sales of 10 million vehicles worldwide. To achieve this ambitious goal, VW Group placed "intelligent innovations and technologies" at the top of its agenda. Big data, broadly defined, represented an important opportunity for the company. In this exercise, the class will be divided into teams, and each team will design an initiative that leverages big data to help the VW Group make significant progress towards its objective. The teams will present their initiatives at the upcoming executive meeting, at which time the best initiative will be selected.


Case Authors : Ning Su, Naqaash Pirani

Topic : Innovation & Entrepreneurship

Related Areas : Growth strategy, International business, Technology




Calculating Net Present Value (NPV) at 6% for Volkswagen Group: Driving Big Business With Big Data Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10022950) -10022950 - -
Year 1 3460387 -6562563 3460387 0.9434 3264516
Year 2 3962580 -2599983 7422967 0.89 3526682
Year 3 3953510 1353527 11376477 0.8396 3319443
Year 4 3240741 4594268 14617218 0.7921 2566970
TOTAL 14617218 12677612




The Net Present Value at 6% discount rate is 2654662

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. Payback Period
3. Profitability Index
4. Internal Rate of Return

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 Vw Volkswagen 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. Vw Volkswagen 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 Volkswagen Group: Driving Big Business With Big Data

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 Vw Volkswagen 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 Vw Volkswagen 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 (10022950) -10022950 - -
Year 1 3460387 -6562563 3460387 0.8696 3009032
Year 2 3962580 -2599983 7422967 0.7561 2996280
Year 3 3953510 1353527 11376477 0.6575 2599497
Year 4 3240741 4594268 14617218 0.5718 1852904
TOTAL 10457713


The Net NPV after 4 years is 434763

(10457713 - 10022950 )








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 (10022950) -10022950 - -
Year 1 3460387 -6562563 3460387 0.8333 2883656
Year 2 3962580 -2599983 7422967 0.6944 2751792
Year 3 3953510 1353527 11376477 0.5787 2287911
Year 4 3240741 4594268 14617218 0.4823 1562857
TOTAL 9486216


The Net NPV after 4 years is -536734

At 20% discount rate the NPV is negative (9486216 - 10022950 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Vw Volkswagen 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 Vw Volkswagen has a NPV value higher than Zero then finance managers at Vw Volkswagen 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 Vw Volkswagen, then the stock price of the Vw Volkswagen 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 Vw Volkswagen 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.

Understanding of risks involved in the project.

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.

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 Volkswagen Group: Driving Big Business With Big Data

References & Further Readings

Ning Su, Naqaash Pirani (2018), "Volkswagen Group: Driving Big Business With Big Data Harvard Business Review Case Study. Published by HBR Publications.


Sunpower Group Ltd SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Les Trois Chenes SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


PHSC PLC SWOT Analysis / TOWS Matrix

Services , Business Services


Nu Tek India Ltd SWOT Analysis / TOWS Matrix

Services , Communications Services


Raj Rayon Industries Ltd SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


Cell MedX SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Zhejiang Zhongxin Fluoride A SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


HCL Technologies SWOT Analysis / TOWS Matrix

Technology , Software & Programming


EcoGreen International Group SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing