×




Product Development at OPOWER 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 Product Development at OPOWER case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Product Development at OPOWER case study is a Harvard Business School (HBR) case study written by Thomas R. Eisenmann, Rob Go. The Product Development at OPOWER (referred as “Custom Opower” 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, Internet, IT, Product development, Sales.

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 Product Development at OPOWER Case Study


OPOWER, a software startup that helps utilities engage their customers in ways that reduce energy consumption, is scaling rapidly. The company's new head of product management has designed a system to address a point of constant tension: whether to build custom features in response to new customers' requests, even if these custom features entail expensive departures from OPOWER's product roadmap. The system grants Sales a number of tokens it can "spend" annually on engineering work to build custom features - boosting the odds of signing contracts with new customers. In December 2010, a request for proposal from a very large utility will put the token system to the test, because the customer is demanding a custom feature that would be unusually disruptive to develop.


Case Authors : Thomas R. Eisenmann, Rob Go

Topic : Innovation & Entrepreneurship

Related Areas : Entrepreneurship, Internet, IT, Product development, Sales




Calculating Net Present Value (NPV) at 6% for Product Development at OPOWER Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10001814) -10001814 - -
Year 1 3443261 -6558553 3443261 0.9434 3248359
Year 2 3967937 -2590616 7411198 0.89 3531450
Year 3 3936887 1346271 11348085 0.8396 3305486
Year 4 3227826 4574097 14575911 0.7921 2556741
TOTAL 14575911 12642036




The Net Present Value at 6% discount rate is 2640222

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. Payback Period
2. Net Present Value
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 Custom Opower 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. Custom Opower 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 Product Development at OPOWER

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 Custom Opower 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 Custom Opower 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 (10001814) -10001814 - -
Year 1 3443261 -6558553 3443261 0.8696 2994140
Year 2 3967937 -2590616 7411198 0.7561 3000330
Year 3 3936887 1346271 11348085 0.6575 2588567
Year 4 3227826 4574097 14575911 0.5718 1845520
TOTAL 10428558


The Net NPV after 4 years is 426744

(10428558 - 10001814 )








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 (10001814) -10001814 - -
Year 1 3443261 -6558553 3443261 0.8333 2869384
Year 2 3967937 -2590616 7411198 0.6944 2755512
Year 3 3936887 1346271 11348085 0.5787 2278291
Year 4 3227826 4574097 14575911 0.4823 1556629
TOTAL 9459816


The Net NPV after 4 years is -541998

At 20% discount rate the NPV is negative (9459816 - 10001814 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Custom Opower 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 Custom Opower has a NPV value higher than Zero then finance managers at Custom Opower 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 Custom Opower, then the stock price of the Custom Opower 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 Custom Opower 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 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.

What are the key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

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 Product Development at OPOWER

References & Further Readings

Thomas R. Eisenmann, Rob Go (2018), "Product Development at OPOWER Harvard Business Review Case Study. Published by HBR Publications.


New Gold SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Sing On SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Electro-Sensors SWOT Analysis / TOWS Matrix

Technology , Scientific & Technical Instr.


Rongan Property A SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Tsingtao Brew SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Beverages (Alcoholic)


Ioneer SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Shanghai Industrial Dev SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Stitch Fix SWOT Analysis / TOWS Matrix

Services , Retail (Catalog & Mail Order)


Red Eagle Mining SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Hanjin Heavy Ind. & Const. SWOT Analysis / TOWS Matrix

Transportation , Water Transportation


Eratex Djaja SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories