×




Shell and the Arctic 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 Shell and the Arctic case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Shell and the Arctic case study is a Harvard Business School (HBR) case study written by Andrew C. Inkpen. The Shell and the Arctic (referred as “Arctic Shell” 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, Risk management, Sustainability.

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 Shell and the Arctic Case Study


In 2005, Royal Dutch Shell (Shell) invested in oil exploration leases in the Beaufort Sea in the Alaska Arctic. A few years later, additional leases were acquired in the nearby Chukchi Sea. After years of delays, Shell began drilling in the summer of 2012 with two drillships. More delays and the short drilling season resulted in only two partially drilled wells. On the journey south after drilling was completed, one of the ships had an engine fire and the other one ran aground. The Kulluk, the drillship that ran aground, was eventually scrapped. After spending more than $5 billion on its Arctic exploration program between 2005 and 2015, the company had very few results for its efforts, raising questions about Shell's and the industry's ability to manage large complex oil and gas projects in the Arctic.


Case Authors : Andrew C. Inkpen

Topic : Leadership & Managing People

Related Areas : Risk management, Sustainability




Calculating Net Present Value (NPV) at 6% for Shell and the Arctic Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10015826) -10015826 - -
Year 1 3470558 -6545268 3470558 0.9434 3274111
Year 2 3981770 -2563498 7452328 0.89 3543761
Year 3 3964533 1401035 11416861 0.8396 3328698
Year 4 3232220 4633255 14649081 0.7921 2560221
TOTAL 14649081 12706792




The Net Present Value at 6% discount rate is 2690966

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. Net Present Value
3. Profitability Index
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. Arctic Shell 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 Arctic Shell 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 Shell and the Arctic

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 Arctic Shell 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 Arctic Shell 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 (10015826) -10015826 - -
Year 1 3470558 -6545268 3470558 0.8696 3017877
Year 2 3981770 -2563498 7452328 0.7561 3010790
Year 3 3964533 1401035 11416861 0.6575 2606745
Year 4 3232220 4633255 14649081 0.5718 1848032
TOTAL 10483444


The Net NPV after 4 years is 467618

(10483444 - 10015826 )








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 (10015826) -10015826 - -
Year 1 3470558 -6545268 3470558 0.8333 2892132
Year 2 3981770 -2563498 7452328 0.6944 2765118
Year 3 3964533 1401035 11416861 0.5787 2294290
Year 4 3232220 4633255 14649081 0.4823 1558748
TOTAL 9510288


The Net NPV after 4 years is -505538

At 20% discount rate the NPV is negative (9510288 - 10015826 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Arctic Shell 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 Arctic Shell has a NPV value higher than Zero then finance managers at Arctic Shell 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 Arctic Shell, then the stock price of the Arctic Shell 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 Arctic Shell 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 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.

What can impact the cash flow of the project.

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

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 Shell and the Arctic

References & Further Readings

Andrew C. Inkpen (2018), "Shell and the Arctic Harvard Business Review Case Study. Published by HBR Publications.


Daewoo Engineering & Const SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Trevi Fin Industriale SWOT Analysis / TOWS Matrix

Energy , Oil Well Services & Equipment


Cyclacel SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Suzuden Corp SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Fanuc Corp. SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Camurus AB SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Mega Sun City SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Crops


Innate Pharma SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Master Pack SWOT Analysis / TOWS Matrix

Basic Materials , Containers & Packaging