×




IBM at the Crossroads 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 IBM at the Crossroads case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. IBM at the Crossroads case study is a Harvard Business School (HBR) case study written by Frank T. Rothaermel. The IBM at the Crossroads (referred as “Ibm Rometty” from here on) case study provides evaluation & decision scenario in field of Innovation & Entrepreneurship. It also touches upon business topics such as - Value proposition, Data, Globalization, IT.

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 IBM at the Crossroads Case Study


IBM traces its history to its founding as Tabulating Machine Company in 1896. IBM has experienced and survived multiple major technology changes most recently including the introduction of the personal computer, cloud computing, and growth in mobile technology. At times, IBM has been slow to respond, and following the disruption of its mainframe computer business by personal computers, the company experienced the largest single-year loss ($8.1 billion) in U.S. history. Following this loss, IBM reorganized and moved into complementary areas of software, service, and hardware. Under current CEO Virginia Rometty, IBM is yet again at the crossroads as it experiences increased competition with moves into new strategic venues. At the same time, IBM revenues are declining in existing areas. CEO Rometty is facing a falling stock price and 12 consecutive quarters with falling revenues. Questions arise whether continuing IBM's strategy will provide sufficient growth.


Case Authors : Frank T. Rothaermel

Topic : Innovation & Entrepreneurship

Related Areas : Data, Globalization, IT




Calculating Net Present Value (NPV) at 6% for IBM at the Crossroads Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10006290) -10006290 - -
Year 1 3449741 -6556549 3449741 0.9434 3254473
Year 2 3963306 -2593243 7413047 0.89 3527328
Year 3 3960903 1367660 11373950 0.8396 3325651
Year 4 3227879 4595539 14601829 0.7921 2556783
TOTAL 14601829 12664234




The Net Present Value at 6% discount rate is 2657944

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. Ibm Rometty 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 Ibm Rometty 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 IBM at the Crossroads

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 Ibm Rometty 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 Ibm Rometty 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 (10006290) -10006290 - -
Year 1 3449741 -6556549 3449741 0.8696 2999775
Year 2 3963306 -2593243 7413047 0.7561 2996829
Year 3 3960903 1367660 11373950 0.6575 2604358
Year 4 3227879 4595539 14601829 0.5718 1845550
TOTAL 10446512


The Net NPV after 4 years is 440222

(10446512 - 10006290 )








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 (10006290) -10006290 - -
Year 1 3449741 -6556549 3449741 0.8333 2874784
Year 2 3963306 -2593243 7413047 0.6944 2752296
Year 3 3960903 1367660 11373950 0.5787 2292189
Year 4 3227879 4595539 14601829 0.4823 1556655
TOTAL 9475924


The Net NPV after 4 years is -530366

At 20% discount rate the NPV is negative (9475924 - 10006290 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Ibm Rometty 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 Ibm Rometty has a NPV value higher than Zero then finance managers at Ibm Rometty 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 Ibm Rometty, then the stock price of the Ibm Rometty 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 Ibm Rometty 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 are the key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

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.

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 IBM at the Crossroads

References & Further Readings

Frank T. Rothaermel (2018), "IBM at the Crossroads Harvard Business Review Case Study. Published by HBR Publications.


Formosa Prosonic SWOT Analysis / TOWS Matrix

Consumer Cyclical , Audio & Video Equipment


Jiangsu Sanfangxiang SWOT Analysis / TOWS Matrix

Consumer Cyclical , Textiles - Non Apparel


B P Marsh PLC SWOT Analysis / TOWS Matrix

Financial , Investment Services


Tokyo Radiator Mfg SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


YMT SWOT Analysis / TOWS Matrix

Technology , Semiconductors


Vardhman Textiles SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


Cleveland-Cliffs SWOT Analysis / TOWS Matrix

Basic Materials , Metal Mining


Flex Power AWS SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Personal & Household Prods.