Stress and the City (B): AntA?nio Horta-OsA?rio, CEO of Lloyds Banking Group 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 Stress and the City (B): AntA?nio Horta-OsA?rio, CEO of Lloyds Banking Group case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Stress and the City (B): AntA?nio Horta-OsA?rio, CEO of Lloyds Banking Group case study is a Harvard Business School (HBR) case study written by Jean-Francois Manzoni, Elizabeth Florent-Treacy. The Stress and the City (B): AntA?nio Horta-OsA?rio, CEO of Lloyds Banking Group (referred as “Anta Horta” 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, Stress.

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 Stress and the City (B): AntA?nio Horta-OsA?rio, CEO of Lloyds Banking Group Case Study

After announcing the sudden medical leave of absence of AntA?nio Horta OsA?rio, CEO of Lloyd's Banking Group, the challenge facing the board was unprecedented. They would have to take immediate action to ensure interim leadership, and plan for the future. Should AntA?nio Horta OsA?rio return as CEO? If so, under what conditions? The board could only begin to answer these questions by addressing the source of the problem: What had caused their highly experienced and previously successful CEO to burn out? And how could they prevent it from happening again? Their collective knowledge of finance and the vicissitudes of global markets was broad and deep, but now they would be forced to discuss the undiscussable: the taboo of senior executive stress.

Case Authors : Jean-Francois Manzoni, Elizabeth Florent-Treacy

Topic : Leadership & Managing People

Related Areas : Stress

---

Calculating Net Present Value (NPV) at 6% for Stress and the City (B): AntA?nio Horta-OsA?rio, CEO of Lloyds Banking Group Case Study

Years	Cash Flow	Net Cash Flow	Cumulative     Cash Flow	Discount Rate @ 6 %	Discounted Cash Flows
Year 0	(10017809)	-10017809	-	-
Year 1	3451398	-6566411	3451398	0.9434	3256036
Year 2	3962444	-2603967	7413842	0.89	3526561
Year 3	3969135	1365168	11382977	0.8396	3332562
Year 4	3241638	4606806	14624615	0.7921	2567681
TOTAL			14624615		12682840

The Net Present Value at 6% discount rate is 2665031

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. Profitability Index
3. Internal Rate of Return
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. Anta Horta 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 Anta Horta 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 Stress and the City (B): AntA?nio Horta-OsA?rio, CEO of Lloyds Banking Group

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 Anta Horta 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 Anta Horta 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	(10017809)	-10017809	-	-
Year 1	3451398	-6566411	3451398	0.8696	3001216
Year 2	3962444	-2603967	7413842	0.7561	2996177
Year 3	3969135	1365168	11382977	0.6575	2609771
Year 4	3241638	4606806	14624615	0.5718	1853417
TOTAL					10460580

The Net NPV after 4 years is 442771

(10460580 - 10017809 )

---

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	(10017809)	-10017809	-	-
Year 1	3451398	-6566411	3451398	0.8333	2876165
Year 2	3962444	-2603967	7413842	0.6944	2751697
Year 3	3969135	1365168	11382977	0.5787	2296953
Year 4	3241638	4606806	14624615	0.4823	1563290
TOTAL					9488105

The Net NPV after 4 years is -529704

At 20% discount rate the NPV is negative (9488105 - 10017809 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Anta Horta 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 Anta Horta has a NPV value higher than Zero then finance managers at Anta Horta 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 Anta Horta, then the stock price of the Anta Horta 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 Anta Horta 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 –

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 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.

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 Stress and the City (B): AntA?nio Horta-OsA?rio, CEO of Lloyds Banking Group

References & Further Readings

Jean-Francois Manzoni, Elizabeth Florent-Treacy (2018), "Stress and the City (B): AntA?nio Horta-OsA?rio, CEO of Lloyds Banking Group Harvard Business Review Case Study. Published by HBR Publications.