×




The Market for Gold: SPDR Gold Shares and Beyond 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 The Market for Gold: SPDR Gold Shares and Beyond case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. The Market for Gold: SPDR Gold Shares and Beyond case study is a Harvard Business School (HBR) case study written by Yiorgos Allayannis, Pedro Matos. The The Market for Gold: SPDR Gold Shares and Beyond (referred as “Gold Wgc” from here on) case study provides evaluation & decision scenario in field of Finance & Accounting. It also touches upon business topics such as - Value proposition, Financial markets.

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 The Market for Gold: SPDR Gold Shares and Beyond Case Study


This case is used in Darden's second-year elective, Financial Institutions and Capital Markets, and would work well in courses covering exchange-traded commodities funds. A teaching note for this case is pending publication. At the end of May 2012, Aram Shishmanian, CEO of the World Gold Council (WGC) was considering alternatives to promote gold as an investment asset. The WGC was the sponsor for SPDR Gold Shares, which was launched in 2004 and had become the most successful commodity-based exchange-traded fund, reaching a market value of around $64 billion. This had exceeded expectations, but allocations to gold remained small among U.S. long-term institutional investors. There would also an expected shift of wealth to countries such as China and India in the coming decade. Shishmanian was considering which gold investment vehicles would be best for the WGC to promote in the United States and other markets going forward.


Case Authors : Yiorgos Allayannis, Pedro Matos

Topic : Finance & Accounting

Related Areas : Financial markets




Calculating Net Present Value (NPV) at 6% for The Market for Gold: SPDR Gold Shares and Beyond Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10011762) -10011762 - -
Year 1 3467253 -6544509 3467253 0.9434 3270993
Year 2 3981238 -2563271 7448491 0.89 3543288
Year 3 3941392 1378121 11389883 0.8396 3309269
Year 4 3224974 4603095 14614857 0.7921 2554481
TOTAL 14614857 12678031




The Net Present Value at 6% discount rate is 2666269

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 Gold Wgc 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. Gold Wgc 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 The Market for Gold: SPDR Gold Shares and Beyond

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 Finance & Accounting 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 Gold Wgc 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 Gold Wgc 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 (10011762) -10011762 - -
Year 1 3467253 -6544509 3467253 0.8696 3015003
Year 2 3981238 -2563271 7448491 0.7561 3010388
Year 3 3941392 1378121 11389883 0.6575 2591529
Year 4 3224974 4603095 14614857 0.5718 1843889
TOTAL 10460809


The Net NPV after 4 years is 449047

(10460809 - 10011762 )








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 (10011762) -10011762 - -
Year 1 3467253 -6544509 3467253 0.8333 2889378
Year 2 3981238 -2563271 7448491 0.6944 2764749
Year 3 3941392 1378121 11389883 0.5787 2280898
Year 4 3224974 4603095 14614857 0.4823 1555254
TOTAL 9490278


The Net NPV after 4 years is -521484

At 20% discount rate the NPV is negative (9490278 - 10011762 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Gold Wgc 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 Gold Wgc has a NPV value higher than Zero then finance managers at Gold Wgc 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 Gold Wgc, then the stock price of the Gold Wgc 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 Gold Wgc 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.

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.

Understanding of risks involved in 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 The Market for Gold: SPDR Gold Shares and Beyond

References & Further Readings

Yiorgos Allayannis, Pedro Matos (2018), "The Market for Gold: SPDR Gold Shares and Beyond Harvard Business Review Case Study. Published by HBR Publications.


Koken Boring Machine SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


SJK SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


Healthcare Global SWOT Analysis / TOWS Matrix

Healthcare , Healthcare Facilities


Guangdong Tianan New Material SWOT Analysis / TOWS Matrix

Basic Materials , Chemicals - Plastics & Rubber


Investec SWOT Analysis / TOWS Matrix

Financial , Investment Services


Monster Arts SWOT Analysis / TOWS Matrix

Services , Printing & Publishing


Nova SWOT Analysis / TOWS Matrix

Technology , Semiconductors


Seoul Food SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Zylog Systems SWOT Analysis / TOWS Matrix

Technology , Software & Programming