×




All Means ALL: Maintaining Success in Norfolk Public Schools 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 All Means ALL: Maintaining Success in Norfolk Public Schools case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. All Means ALL: Maintaining Success in Norfolk Public Schools case study is a Harvard Business School (HBR) case study written by Megan Gillespie, Dorothy C. Kelly, Tierney Fairchild. The All Means ALL: Maintaining Success in Norfolk Public Schools (referred as “Nps Jones” from here on) case study provides evaluation & decision scenario in field of Leadership & Managing People. It also touches upon business topics such as - Value proposition, Organizational culture, Product development.

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 All Means ALL: Maintaining Success in Norfolk Public Schools Case Study


This is a Darden case study.Stephen Jones, the newly hired superintendent of Norfolk Public Schools (NPS), wants to pick up where his predecessor John Simpson left off. During his six-year tenure, Simpson had managed a successful turnaround for the school division and garnered tremendous praise. Yet one accolade continued to elude NPS: the prestigious Broad Prize in Urban Education. How can Jones step into a well-performing organization and continue the momentum? What actions can he take to succeed where his predecessor had not? What can Jones do to take NPS to the next level?


Case Authors : Megan Gillespie, Dorothy C. Kelly, Tierney Fairchild

Topic : Leadership & Managing People

Related Areas : Organizational culture, Product development




Calculating Net Present Value (NPV) at 6% for All Means ALL: Maintaining Success in Norfolk Public Schools Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10012920) -10012920 - -
Year 1 3448089 -6564831 3448089 0.9434 3252914
Year 2 3965995 -2598836 7414084 0.89 3529721
Year 3 3946409 1347573 11360493 0.8396 3313481
Year 4 3222077 4569650 14582570 0.7921 2552187
TOTAL 14582570 12648303




The Net Present Value at 6% discount rate is 2635383

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. Payback Period
3. Profitability Index
4. Net Present Value

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. Nps Jones 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 Nps Jones 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 All Means ALL: Maintaining Success in Norfolk Public Schools

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 Leadership & Managing People 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 Nps Jones 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 Nps Jones 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 (10012920) -10012920 - -
Year 1 3448089 -6564831 3448089 0.8696 2998338
Year 2 3965995 -2598836 7414084 0.7561 2998862
Year 3 3946409 1347573 11360493 0.6575 2594828
Year 4 3222077 4569650 14582570 0.5718 1842233
TOTAL 10434261


The Net NPV after 4 years is 421341

(10434261 - 10012920 )








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 (10012920) -10012920 - -
Year 1 3448089 -6564831 3448089 0.8333 2873408
Year 2 3965995 -2598836 7414084 0.6944 2754163
Year 3 3946409 1347573 11360493 0.5787 2283802
Year 4 3222077 4569650 14582570 0.4823 1553857
TOTAL 9465229


The Net NPV after 4 years is -547691

At 20% discount rate the NPV is negative (9465229 - 10012920 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Nps Jones 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 Nps Jones has a NPV value higher than Zero then finance managers at Nps Jones 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 Nps Jones, then the stock price of the Nps Jones 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 Nps Jones 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.

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.

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 All Means ALL: Maintaining Success in Norfolk Public Schools

References & Further Readings

Megan Gillespie, Dorothy C. Kelly, Tierney Fairchild (2018), "All Means ALL: Maintaining Success in Norfolk Public Schools Harvard Business Review Case Study. Published by HBR Publications.


Jammin Java Corp SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Mediana SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


9 Spokes Intl SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Geomatec SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Top Image Systems SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Amway SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Personal & Household Prods.