Fernwood Art Investments: Leading in an Imperfect Marketplace 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 Fernwood Art Investments: Leading in an Imperfect Marketplace case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Fernwood Art Investments: Leading in an Imperfect Marketplace case study is a Harvard Business School (HBR) case study written by Boris Groysberg, Joel Podolny, Tim Keller. The Fernwood Art Investments: Leading in an Imperfect Marketplace (referred as “Fernwood Taub” 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, Financial management, Leadership, Leading teams, Marketing, Strategy execution.

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 Fernwood Art Investments: Leading in an Imperfect Marketplace Case Study

As Bruce Taub, founder of Fernwood, strolled past some of New York City's finest galleries, he pondered the unique challenges that Fernwood faced. Where others had seen the inefficiency of imperfect markets, Taub saw an opportunity to revolutionize the very nature of how Americans related to the fine art market. As its chairman and founder, Taub had built Fernwood to serve as a vehicle for his vision: to democratize investment in art such that "even my secretary could someday own (shares of art) in her 401(k)." As Taub walked through the doors at Christies, he knew that in the near future, he was going to decide the path that would initially guide Fernwood toward investors. He also knew that at least in the short-term, he needed the support of the art community, and he wondered what else he could or should do to win that support.

Case Authors : Boris Groysberg, Joel Podolny, Tim Keller

Topic : Leadership & Managing People

Related Areas : Financial management, Leadership, Leading teams, Marketing, Strategy execution

---

Calculating Net Present Value (NPV) at 6% for Fernwood Art Investments: Leading in an Imperfect Marketplace Case Study

Years	Cash Flow	Net Cash Flow	Cumulative     Cash Flow	Discount Rate @ 6 %	Discounted Cash Flows
Year 0	(10026650)	-10026650	-	-
Year 1	3456331	-6570319	3456331	0.9434	3260690
Year 2	3959912	-2610407	7416243	0.89	3524308
Year 3	3952375	1341968	11368618	0.8396	3318490
Year 4	3238471	4580439	14607089	0.7921	2565172
TOTAL			14607089		12668660

The Net Present Value at 6% discount rate is 2642010

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. Payback Period
3. Internal Rate of Return
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 Fernwood Taub 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. Fernwood Taub 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 Fernwood Art Investments: Leading in an Imperfect Marketplace

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 Fernwood Taub 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 Fernwood Taub 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	(10026650)	-10026650	-	-
Year 1	3456331	-6570319	3456331	0.8696	3005505
Year 2	3959912	-2610407	7416243	0.7561	2994262
Year 3	3952375	1341968	11368618	0.6575	2598751
Year 4	3238471	4580439	14607089	0.5718	1851606
TOTAL					10450125

The Net NPV after 4 years is 423475

(10450125 - 10026650 )

---

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	(10026650)	-10026650	-	-
Year 1	3456331	-6570319	3456331	0.8333	2880276
Year 2	3959912	-2610407	7416243	0.6944	2749939
Year 3	3952375	1341968	11368618	0.5787	2287254
Year 4	3238471	4580439	14607089	0.4823	1561763
TOTAL					9479231

The Net NPV after 4 years is -547419

At 20% discount rate the NPV is negative (9479231 - 10026650 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Fernwood Taub 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 Fernwood Taub has a NPV value higher than Zero then finance managers at Fernwood Taub 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 Fernwood Taub, then the stock price of the Fernwood Taub 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 Fernwood Taub 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 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 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 Fernwood Art Investments: Leading in an Imperfect Marketplace

References & Further Readings

Boris Groysberg, Joel Podolny, Tim Keller (2018), "Fernwood Art Investments: Leading in an Imperfect Marketplace Harvard Business Review Case Study. Published by HBR Publications.