×




VP Group: Vegpro Grows Beyond Kenya 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 VP Group: Vegpro Grows Beyond Kenya case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. VP Group: Vegpro Grows Beyond Kenya case study is a Harvard Business School (HBR) case study written by Jose B. Alvarez, Natalie Kindred. The VP Group: Vegpro Grows Beyond Kenya (referred as “Vp Kenya” 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, Growth strategy, Labor, Marketing, Mergers & acquisitions, Risk management, Supply chain.

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 VP Group: Vegpro Grows Beyond Kenya Case Study


In 2013, Kenyan horticulture producer and exporter VP Group is weighing potential expansion opportunities against the growing risks in its production and export markets. With $121 million in 2012 revenues, VP Group has grown rapidly in recent years by expanding its vegetable and flower production beyond Kenya into Ethiopia and Ghana; exploring new products such as sugar; and vertically integrating by bringing marketing and logistics operations in-house. The company's leadership is excited about future growth opportunities but also concerned about the impact of VP Group's growth on its entrepreneurial culture. The company also faces increasing cost pressures due to rising costs in Kenya and flat prices in U.K. supermarkets, its main buyers. VP Group's size, vertical integration, and focus on sustainability leave it well positioned as a long-term partner to U.K. supermarkets, but changes to the overall operating environment might require the company to rethink its strategy.


Case Authors : Jose B. Alvarez, Natalie Kindred

Topic : Innovation & Entrepreneurship

Related Areas : Entrepreneurship, Growth strategy, Labor, Marketing, Mergers & acquisitions, Risk management, Supply chain




Calculating Net Present Value (NPV) at 6% for VP Group: Vegpro Grows Beyond Kenya Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10016844) -10016844 - -
Year 1 3468335 -6548509 3468335 0.9434 3272014
Year 2 3962764 -2585745 7431099 0.89 3526846
Year 3 3943696 1357951 11374795 0.8396 3311203
Year 4 3239915 4597866 14614710 0.7921 2566316
TOTAL 14614710 12676379




The Net Present Value at 6% discount rate is 2659535

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. Internal Rate of Return
2. Profitability Index
3. Net Present Value
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. Vp Kenya 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 Vp Kenya 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 VP Group: Vegpro Grows Beyond Kenya

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 Vp Kenya 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 Vp Kenya 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 (10016844) -10016844 - -
Year 1 3468335 -6548509 3468335 0.8696 3015943
Year 2 3962764 -2585745 7431099 0.7561 2996419
Year 3 3943696 1357951 11374795 0.6575 2593044
Year 4 3239915 4597866 14614710 0.5718 1852432
TOTAL 10457838


The Net NPV after 4 years is 440994

(10457838 - 10016844 )








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 (10016844) -10016844 - -
Year 1 3468335 -6548509 3468335 0.8333 2890279
Year 2 3962764 -2585745 7431099 0.6944 2751919
Year 3 3943696 1357951 11374795 0.5787 2282231
Year 4 3239915 4597866 14614710 0.4823 1562459
TOTAL 9486889


The Net NPV after 4 years is -529955

At 20% discount rate the NPV is negative (9486889 - 10016844 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Vp Kenya 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 Vp Kenya has a NPV value higher than Zero then finance managers at Vp Kenya 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 Vp Kenya, then the stock price of the Vp Kenya 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 Vp Kenya 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 can impact the cash flow of the project.

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

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.

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 VP Group: Vegpro Grows Beyond Kenya

References & Further Readings

Jose B. Alvarez, Natalie Kindred (2018), "VP Group: Vegpro Grows Beyond Kenya Harvard Business Review Case Study. Published by HBR Publications.


DSW SWOT Analysis / TOWS Matrix

Services , Retail (Apparel)


Kingfisher SWOT Analysis / TOWS Matrix

Services , Retail (Home Improvement)


Fitters Diversified SWOT Analysis / TOWS Matrix

Services , Security Systems & Services


Grace Tech SWOT Analysis / TOWS Matrix

Technology , Computer Services


Keum Kang Steel SWOT Analysis / TOWS Matrix

Basic Materials , Iron & Steel


Golden Land SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Hindustan Oil SWOT Analysis / TOWS Matrix

Energy , Oil & Gas Operations


Shenzhen Gas SWOT Analysis / TOWS Matrix

Utilities , Natural Gas Utilities


Celadon SWOT Analysis / TOWS Matrix

Transportation , Trucking