×




Heineken NV: Workplace HIV/AIDS Programs in Africa (C) 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 Heineken NV: Workplace HIV/AIDS Programs in Africa (C) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Heineken NV: Workplace HIV/AIDS Programs in Africa (C) case study is a Harvard Business School (HBR) case study written by Diana Barrett, Daniella Ballou. The Heineken NV: Workplace HIV/AIDS Programs in Africa (C) (referred as “Heineken Aids” 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, Health, Labor, Leadership, Project management, Social enterprise, Social responsibility.

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 Heineken NV: Workplace HIV/AIDS Programs in Africa (C) Case Study


Third in a three-part series that explores the multifaceted organizational and strategic choices that companies now face as a result of the global AIDS epidemic. Heineken is considering becoming one of the first companies to offer AIDS drugs (antiretroviral therapy) to employees and their families. Hans Wesseling, the corporate HR manager, and his colleagues in the medical department must consider the organizational, financial, and social impact of this decision and present a recommendation to the board. Shows how Heineken is responding to the epidemic and considering it as part of the company's corporate social responsibility.


Case Authors : Diana Barrett, Daniella Ballou

Topic : Leadership & Managing People

Related Areas : Health, Labor, Leadership, Project management, Social enterprise, Social responsibility




Calculating Net Present Value (NPV) at 6% for Heineken NV: Workplace HIV/AIDS Programs in Africa (C) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10021909) -10021909 - -
Year 1 3466607 -6555302 3466607 0.9434 3270384
Year 2 3962105 -2593197 7428712 0.89 3526259
Year 3 3959666 1366469 11388378 0.8396 3324612
Year 4 3248080 4614549 14636458 0.7921 2572784
TOTAL 14636458 12694039




The Net Present Value at 6% discount rate is 2672130

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. Heineken Aids 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 Heineken Aids 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 Heineken NV: Workplace HIV/AIDS Programs in Africa (C)

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 Heineken Aids 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 Heineken Aids 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 (10021909) -10021909 - -
Year 1 3466607 -6555302 3466607 0.8696 3014441
Year 2 3962105 -2593197 7428712 0.7561 2995921
Year 3 3959666 1366469 11388378 0.6575 2603545
Year 4 3248080 4614549 14636458 0.5718 1857100
TOTAL 10471006


The Net NPV after 4 years is 449097

(10471006 - 10021909 )








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 (10021909) -10021909 - -
Year 1 3466607 -6555302 3466607 0.8333 2888839
Year 2 3962105 -2593197 7428712 0.6944 2751462
Year 3 3959666 1366469 11388378 0.5787 2291473
Year 4 3248080 4614549 14636458 0.4823 1566397
TOTAL 9498171


The Net NPV after 4 years is -523738

At 20% discount rate the NPV is negative (9498171 - 10021909 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Heineken Aids 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 Heineken Aids has a NPV value higher than Zero then finance managers at Heineken Aids 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 Heineken Aids, then the stock price of the Heineken Aids 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 Heineken Aids 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.

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.

What are the key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

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 Heineken NV: Workplace HIV/AIDS Programs in Africa (C)

References & Further Readings

Diana Barrett, Daniella Ballou (2018), "Heineken NV: Workplace HIV/AIDS Programs in Africa (C) Harvard Business Review Case Study. Published by HBR Publications.


Thundelarra Ltd SWOT Analysis / TOWS Matrix

Basic Materials , Metal Mining


8Common SWOT Analysis / TOWS Matrix

Technology , Software & Programming


GVC Holdings SWOT Analysis / TOWS Matrix

Services , Recreational Activities


Lacto Japan SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


J.B. Chemicals&Pharma SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Aeroports Paris SWOT Analysis / TOWS Matrix

Transportation , Misc. Transportation


Vega SWOT Analysis / TOWS Matrix

Services , Retail (Catalog & Mail Order)


Mangalore SWOT Analysis / TOWS Matrix

Energy , Oil & Gas Operations


Kawada Technologies SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures