×




Finemaster Projects Ltd. (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 Finemaster Projects Ltd. (A) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Finemaster Projects Ltd. (A) case study is a Harvard Business School (HBR) case study written by Elizabeth M.A. Grasby, Julie Harvey Gosse. The Finemaster Projects Ltd. (A) (referred as “Finemaster Assistant” 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, Motivating people, Workspaces.

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 Finemaster Projects Ltd. (A) Case Study


The assistant site supervisor at Finemaster Projects Ltd. struggles with how to approach his boss for a raise. When hired, he had been told that regular annual reviews were held with employees and that good performance would be rewarded with corresponding pay increases. After one year with the company, the assistant site supervisor found that the owners rarely act on this policy, leaving it up to staff to approach management about raises, promotions and other performance-related issues. In his second year with the company, the assistant site supervisor experienced further disappointment with how his boss dealt with his compensation request and his faith in the company's pledge to reward employees for good performance was quickly fading. The (A) case covers the assistant site supervisor's first meeting with his employer when offered a position with company. The supplements, Finemaster Projects Ltd. (B) and (C) describe his meetings with his boss after 12 months and two years, respectively.


Case Authors : Elizabeth M.A. Grasby, Julie Harvey Gosse

Topic : Leadership & Managing People

Related Areas : Motivating people, Workspaces




Calculating Net Present Value (NPV) at 6% for Finemaster Projects Ltd. (A) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10010006) -10010006 - -
Year 1 3467473 -6542533 3467473 0.9434 3271201
Year 2 3972166 -2570367 7439639 0.89 3535214
Year 3 3939558 1369191 11379197 0.8396 3307729
Year 4 3236519 4605710 14615716 0.7921 2563626
TOTAL 14615716 12677770




The Net Present Value at 6% discount rate is 2667764

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. Timing of the expected cash flows – stockholders of Finemaster Assistant 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. Finemaster Assistant 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 Finemaster Projects Ltd. (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 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 Finemaster Assistant 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 Finemaster Assistant 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 (10010006) -10010006 - -
Year 1 3467473 -6542533 3467473 0.8696 3015194
Year 2 3972166 -2570367 7439639 0.7561 3003528
Year 3 3939558 1369191 11379197 0.6575 2590323
Year 4 3236519 4605710 14615716 0.5718 1850490
TOTAL 10459536


The Net NPV after 4 years is 449530

(10459536 - 10010006 )








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 (10010006) -10010006 - -
Year 1 3467473 -6542533 3467473 0.8333 2889561
Year 2 3972166 -2570367 7439639 0.6944 2758449
Year 3 3939558 1369191 11379197 0.5787 2279837
Year 4 3236519 4605710 14615716 0.4823 1560821
TOTAL 9488668


The Net NPV after 4 years is -521338

At 20% discount rate the NPV is negative (9488668 - 10010006 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Finemaster Assistant 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 Finemaster Assistant has a NPV value higher than Zero then finance managers at Finemaster Assistant 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 Finemaster Assistant, then the stock price of the Finemaster Assistant 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 Finemaster Assistant 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 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.

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 Finemaster Projects Ltd. (A)

References & Further Readings

Elizabeth M.A. Grasby, Julie Harvey Gosse (2018), "Finemaster Projects Ltd. (A) Harvard Business Review Case Study. Published by HBR Publications.


Supreme India Impex Ltd SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


Sekisui House Reit SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


CanWel Building Materials SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


Yamaichi Electronics SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Sam Chun Dang Pharm SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Livewire Ergogenics SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Unitech SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services