×




Northwest Security Services 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 Northwest Security Services case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Northwest Security Services case study is a Harvard Business School (HBR) case study written by H. Irving Grousbeck, Christopher S. Flanagan. The Northwest Security Services (referred as “Family Nss” 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, Financial markets, Security & privacy.

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 Northwest Security Services Case Study


Examines issues encountered by a third-generation, family-owned business. Northwest Security Services (NSS) is a 55 year-old company that has developed a rich history since its founding by Ernest Wilson, a less-than-affable, junior college-educated family patriarch. The majority of the case is spent focusing on several NSS business challenges that are unique to family-owned businesses, including bringing younger generation family members into a business, underperformance by certain family member employees, asset diversification, establishing a corporate advisory board comprised of nonfamily members, division of ownership, payment of dividends, transferring authority and power to younger family members, and the sometimes hazy line between where business stops and family begins.


Case Authors : H. Irving Grousbeck, Christopher S. Flanagan

Topic : Innovation & Entrepreneurship

Related Areas : Entrepreneurship, Financial markets, Security & privacy




Calculating Net Present Value (NPV) at 6% for Northwest Security Services Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10017430) -10017430 - -
Year 1 3466303 -6551127 3466303 0.9434 3270097
Year 2 3969019 -2582108 7435322 0.89 3532413
Year 3 3969587 1387479 11404909 0.8396 3332942
Year 4 3249572 4637051 14654481 0.7921 2573965
TOTAL 14654481 12709417




The Net Present Value at 6% discount rate is 2691987

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

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 Family Nss 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. Family Nss 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 Northwest Security Services

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 Family Nss 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 Family Nss 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 (10017430) -10017430 - -
Year 1 3466303 -6551127 3466303 0.8696 3014177
Year 2 3969019 -2582108 7435322 0.7561 3001149
Year 3 3969587 1387479 11404909 0.6575 2610068
Year 4 3249572 4637051 14654481 0.5718 1857953
TOTAL 10483346


The Net NPV after 4 years is 465916

(10483346 - 10017430 )








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 (10017430) -10017430 - -
Year 1 3466303 -6551127 3466303 0.8333 2888586
Year 2 3969019 -2582108 7435322 0.6944 2756263
Year 3 3969587 1387479 11404909 0.5787 2297215
Year 4 3249572 4637051 14654481 0.4823 1567116
TOTAL 9509180


The Net NPV after 4 years is -508250

At 20% discount rate the NPV is negative (9509180 - 10017430 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Family Nss 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 Family Nss has a NPV value higher than Zero then finance managers at Family Nss 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 Family Nss, then the stock price of the Family Nss 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 Family Nss 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 –

Understanding of risks involved in the project.

What will be a multi year spillover effect of various taxation regulations.

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 Northwest Security Services

References & Further Readings

H. Irving Grousbeck, Christopher S. Flanagan (2018), "Northwest Security Services Harvard Business Review Case Study. Published by HBR Publications.


Coromandel Int SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Church&Dwight SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Personal & Household Prods.


Cokal Ltd SWOT Analysis / TOWS Matrix

Basic Materials , Metal Mining


Orion Real Estate Ltd SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Ethan Allen Interiors SWOT Analysis / TOWS Matrix

Consumer Cyclical , Furniture & Fixtures


LK Tech SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Interflex SWOT Analysis / TOWS Matrix

Technology , Semiconductors


Translate Bio SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Shinhokoku Steel SWOT Analysis / TOWS Matrix

Basic Materials , Iron & Steel


Suzuden Corp SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Schneider Electric SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls