A Tale of Two Hedge Funds: Magnetar and Peloton 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 A Tale of Two Hedge Funds: Magnetar and Peloton case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. A Tale of Two Hedge Funds: Magnetar and Peloton case study is a Harvard Business School (HBR) case study written by David P. Stowell, Stephen Carlson. The A Tale of Two Hedge Funds: Magnetar and Peloton (referred as “Beller Magnetar” from here on) case study provides evaluation & decision scenario in field of Finance & Accounting. It also touches upon business topics such as - Value proposition, International business.

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 A Tale of Two Hedge Funds: Magnetar and Peloton Case Study

Hedge fund Magnetar Capital had returned 25 percent in 2007 with a strategy that posed significantly lower risk to investors than the S&P 500. Magnetar had made more than $1 billion in profit by noticing that the equity tranche of CDOs and CDO-derivative instruments were relatively mispriced. It took advantage of this anomaly by purchasing CDO equity and buying credit default swap (CDS) protection on tranches that were considered less risky. Now it was the job of Alec Litowitz, chairman and chief investment officer, to provide guidance to his team as they planned next year's strategy, evaluate and prioritize their ideas, and generate new ideas of his own. An ocean away, Ron Beller was contemplating some very different issues. Beller's firm, Peloton Partners LLP, had been one of the top-performing hedge funds in 2007, returning in excess of 80 percent. In late January 2008 Beller accepted two prestigious awards at a black-tie EuroHedge ceremony. A month later, his firm was bankrupt. Beller shorted the U.S. housing market before the subprime crisis hit, and was paid handsomely for his bet. After the crisis began, however, he believed that prices for highly rated mortgage securities were being unfairly punished, so he decided to go long AAA-rated securities backed by Alt-A mortgage loans (between prime and subprime), levered 9x. The trade moved against Peloton in a big way on February 14, 2008, causing $17 billion in losses and closure of the firm.

Case Authors : David P. Stowell, Stephen Carlson

Topic : Finance & Accounting

Related Areas : International business

Calculating Net Present Value (NPV) at 6% for A Tale of Two Hedge Funds: Magnetar and Peloton Case Study

Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Cash Flows
Year 0 (10022477) -10022477 - -
Year 1 3449253 -6573224 3449253 0.9434 3254012
Year 2 3959714 -2613510 7408967 0.89 3524131
Year 3 3964058 1350548 11373025 0.8396 3328300
Year 4 3223101 4573649 14596126 0.7921 2552998
TOTAL 14596126 12659441

The Net Present Value at 6% discount rate is 2636964

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 Beller Magnetar 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. Beller Magnetar 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 A Tale of Two Hedge Funds: Magnetar and Peloton

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 Beller Magnetar 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 Beller Magnetar 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 (10022477) -10022477 - -
Year 1 3449253 -6573224 3449253 0.8696 2999350
Year 2 3959714 -2613510 7408967 0.7561 2994113
Year 3 3964058 1350548 11373025 0.6575 2606432
Year 4 3223101 4573649 14596126 0.5718 1842818
TOTAL 10442714

The Net NPV after 4 years is 420237

(10442714 - 10022477 )

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 (10022477) -10022477 - -
Year 1 3449253 -6573224 3449253 0.8333 2874378
Year 2 3959714 -2613510 7408967 0.6944 2749801
Year 3 3964058 1350548 11373025 0.5787 2294015
Year 4 3223101 4573649 14596126 0.4823 1554350
TOTAL 9472544

The Net NPV after 4 years is -549933

At 20% discount rate the NPV is negative (9472544 - 10022477 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Beller Magnetar 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 Beller Magnetar has a NPV value higher than Zero then finance managers at Beller Magnetar 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 Beller Magnetar, then the stock price of the Beller Magnetar 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 Beller Magnetar 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 key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

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 can impact the cash flow of the project.

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 A Tale of Two Hedge Funds: Magnetar and Peloton

References & Further Readings

David P. Stowell, Stephen Carlson (2018), "A Tale of Two Hedge Funds: Magnetar and Peloton Harvard Business Review Case Study. Published by HBR Publications.

Acciona SWOT Analysis / TOWS Matrix

Utilities , Electric Utilities

HLT Global SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods

Courts Asia Ltd SWOT Analysis / TOWS Matrix

Services , Retail (Technology)

EDP Renovaveis SWOT Analysis / TOWS Matrix

Utilities , Electric Utilities

Sam Woo Construction SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services

Crystal Genomics SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs

Only World SWOT Analysis / TOWS Matrix

Services , Recreational Activities

AMD Industries Ltd SWOT Analysis / TOWS Matrix

Basic Materials , Containers & Packaging