Vanguard Group, Inc. (A) 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 Vanguard Group, Inc. (A) case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Vanguard Group, Inc. (A) case study is a Harvard Business School (HBR) case study written by Jay O. Light, James E. Sailer. The Vanguard Group, Inc. (A) (referred as “Vanguard Mutual” 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 Vanguard Group, Inc. (A) Case Study

Deals with the general mission and strategy of a large mutual fund complex.

Case Authors : Jay O. Light, James E. Sailer

Topic : Finance & Accounting

Related Areas : Financial markets

Calculating Net Present Value (NPV) at 6% for Vanguard Group, Inc. (A) Case Study

Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Cash Flows
Year 0 (10025967) -10025967 - -
Year 1 3458362 -6567605 3458362 0.9434 3262606
Year 2 3976232 -2591373 7434594 0.89 3538832
Year 3 3967824 1376451 11402418 0.8396 3331462
Year 4 3250228 4626679 14652646 0.7921 2574485
TOTAL 14652646 12707385

The Net Present Value at 6% discount rate is 2681418

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. 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. Vanguard Mutual 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 Vanguard Mutual 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 Vanguard Group, Inc. (A)

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 Vanguard Mutual 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 Vanguard Mutual 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 %
Cash Flows
Year 0 (10025967) -10025967 - -
Year 1 3458362 -6567605 3458362 0.8696 3007271
Year 2 3976232 -2591373 7434594 0.7561 3006603
Year 3 3967824 1376451 11402418 0.6575 2608909
Year 4 3250228 4626679 14652646 0.5718 1858328
TOTAL 10481111

The Net NPV after 4 years is 455144

(10481111 - 10025967 )

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 %
Cash Flows
Year 0 (10025967) -10025967 - -
Year 1 3458362 -6567605 3458362 0.8333 2881968
Year 2 3976232 -2591373 7434594 0.6944 2761272
Year 3 3967824 1376451 11402418 0.5787 2296194
Year 4 3250228 4626679 14652646 0.4823 1567432
TOTAL 9506867

The Net NPV after 4 years is -519100

At 20% discount rate the NPV is negative (9506867 - 10025967 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Vanguard Mutual 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 Vanguard Mutual has a NPV value higher than Zero then finance managers at Vanguard Mutual 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 Vanguard Mutual, then the stock price of the Vanguard Mutual 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 Vanguard Mutual 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 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.

What can impact the cash flow of the project.

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.

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 Vanguard Group, Inc. (A)

References & Further Readings

Jay O. Light, James E. Sailer (2018), "Vanguard Group, Inc. (A) Harvard Business Review Case Study. Published by HBR Publications.

Kolon Corp SWOT Analysis / TOWS Matrix

Consumer Cyclical , Textiles - Non Apparel

Itoham Yonekyu SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing

Leader Electronics SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls

Anhui ANLI Artificial Leather SWOT Analysis / TOWS Matrix

Basic Materials , Fabricated Plastic & Rubber

Fujian Longxi Bearing SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods

Kingsland Global Ltd SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services

Pergrin SWOT Analysis / TOWS Matrix

Financial , Investment Services

3I Group SWOT Analysis / TOWS Matrix

Financial , Investment Services

Acom Co Ltd SWOT Analysis / TOWS Matrix

Financial , Consumer Financial Services

3M India SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures

Sinil Pharmaceutical SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs

Boomsense Tech SWOT Analysis / TOWS Matrix

Technology , Computer Networks