Introduction to Net Present Value (NPV) - What is Net Present Value (NPV) ? How it impacts financial decisions regarding project management?
At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. GE's ecomagination Challenge: An Experiment in Open Innovation case study is a Harvard Business School (HBR) case study written by Henry W. Chesbrough. The GE's ecomagination Challenge: An Experiment in Open Innovation (referred as “Ecomagination Ge” 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, Leadership.
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.
University of California, Berkeley-Haas collectionThe GE ecomagination Challenge case study takes place in 2010 when Beth Comstock, chief marketing officer and senior vice president of General Electric is planning a meeting with GE's CEO, Jeffrey Immelt. The pair plan to discuss the company's ecomagination Challenge, an open innovation process that solicited energy ideas from individuals and start-ups to identify potential ventures for in green and renewable energy areas for GE to invest in. Pursuing this approach required several organizational processes that were new to GE. For one, they chose to partner with four outside VC firms, and pool the due diligence process with them and co-invest with them. For another, they chose to receive submissions to the ecomagination Challenge through a publicly available website. Nearly 4,000 submissions were received, and 75,000 people participated in the process. By 2011, the ecomagination Challenge had already resulted in $140 million (out of its allocated $200 million) of investments in 23 ventures. However, the scale of these results was dwarfed by GE's $37 billion energy business. And it would take years for these young ventures to reach a size that would be of direct business value to GE's energy business. And of course many of the young ventures would likely fail along the way. So the time has come in the setting of the case for Comstock to evaluate the results of the ecomagination Challenge more carefully, and decide on whether and how to continue this kind of activity within GE's energy business, or in other GE businesses. How should GE measure ecomagination's results in order to justify its existence and possible future investments? What new processes and structures would be required to make sure that some of the Challenge's investments would pay off for GE down the road? Based on the program's results to date, was the program a good investment for GE and something GE should repeat, or was it a noble experiment that should be discontinued?
| Years | Cash Flow | Net Cash Flow | Cumulative Cash Flow |
Discount Rate @ 6 % |
Discounted Cash Flows |
|---|---|---|---|---|---|
| Year 0 | (10024955) | -10024955 | - | - | |
| Year 1 | 3455323 | -6569632 | 3455323 | 0.9434 | 3259739 |
| Year 2 | 3971807 | -2597825 | 7427130 | 0.89 | 3534894 |
| Year 3 | 3940262 | 1342437 | 11367392 | 0.8396 | 3308320 |
| Year 4 | 3239851 | 4582288 | 14607243 | 0.7921 | 2566265 |
| TOTAL | 14607243 | 12669218 |
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 -
Capital Budgeting Approaches
There are four types of capital budgeting techniques that are widely used in the corporate world –
1. Net Present Value
2. Profitability Index
3. Internal Rate of Return
4. Payback Period
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. Ecomagination Ge 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 Ecomagination Ge have higher preference for cash returns over 4-5 years rather than 10-15 years given the nature of the volatility in the industry.
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
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 Ecomagination Ge 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 Ecomagination Ge 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.
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 | (10024955) | -10024955 | - | - | |
| Year 1 | 3455323 | -6569632 | 3455323 | 0.8696 | 3004629 |
| Year 2 | 3971807 | -2597825 | 7427130 | 0.7561 | 3003257 |
| Year 3 | 3940262 | 1342437 | 11367392 | 0.6575 | 2590786 |
| Year 4 | 3239851 | 4582288 | 14607243 | 0.5718 | 1852395 |
| TOTAL | 10451067 |
(10451067 - 10024955 )
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 | (10024955) | -10024955 | - | - | |
| Year 1 | 3455323 | -6569632 | 3455323 | 0.8333 | 2879436 |
| Year 2 | 3971807 | -2597825 | 7427130 | 0.6944 | 2758199 |
| Year 3 | 3940262 | 1342437 | 11367392 | 0.5787 | 2280244 |
| Year 4 | 3239851 | 4582288 | 14607243 | 0.4823 | 1562428 |
| TOTAL | 9480307 |
At 20% discount rate the NPV is negative (9480307 - 10024955 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Ecomagination Ge to discount cash flow at lower discount rates such as 15%.
Simplest Approach – If the investment project of Ecomagination Ge has a NPV value higher than Zero then finance managers at Ecomagination Ge 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 Ecomagination Ge, then the stock price of the Ecomagination Ge 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.
Project selection is often a far more complex decision than just choosing it based on the NPV number. Finance managers at Ecomagination Ge 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 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.
What are the key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.
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.
Henry W. Chesbrough (2018), "GE's ecomagination Challenge: An Experiment in Open Innovation Harvard Business Review Case Study. Published by HBR Publications.
Feel free to connect with us if you need business research.
You can download Excel Template of Case Study Solution & Analysis of GE's ecomagination Challenge: An Experiment in Open Innovation
Consumer Cyclical , Auto & Truck Parts
Financial , Money Center Banks
Capital Goods , Construction Services
Services , Business Services
Technology , Electronic Instr. & Controls
Capital Goods , Construction Services
Technology , Electronic Instr. & Controls
Consumer Cyclical , Furniture & Fixtures
Services , Security Systems & Services
Services , Retail (Specialty)
