RHCF: Reaching Primary Healthcare to the Base of the Pyramid 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 RHCF: Reaching Primary Healthcare to the Base of the Pyramid case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. RHCF: Reaching Primary Healthcare to the Base of the Pyramid case study is a Harvard Business School (HBR) case study written by Haritha Saranga, Sourav Mukherji, Vidyanand Jha. The RHCF: Reaching Primary Healthcare to the Base of the Pyramid (referred as “Rhcf Rural” 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, Emerging markets, Health, Operations management.

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 RHCF: Reaching Primary Healthcare to the Base of the Pyramid Case Study

This case describes the evolution of Rural Health Care Foundation (RHCF), which provides primary healthcare services to the economically underprivileged in rural India, its various alliances with non-governmental organizations (NGOs) and for-profit organizations. RHCF centers attract large number of patients every day from as far away as 100 km, due to low charges (INR 40, which is less than 1 USD, for consultation and a week's supply of medicine) and availability of reliable doctors. The case discusses the scale up challenges RHCF is facing to expand their centers to other locations as well as to provide other services within each center. The case also highlights the role various alliances, between NGOs and for profit organizations, play in delivering healthcare services to the bottom of the pyramid, especially those living in rural localities and can neither access nor afford proper medical facilities.

Case Authors : Haritha Saranga, Sourav Mukherji, Vidyanand Jha

Topic : Leadership & Managing People

Related Areas : Emerging markets, Health, Operations management

---

Calculating Net Present Value (NPV) at 6% for RHCF: Reaching Primary Healthcare to the Base of the Pyramid Case Study

Years	Cash Flow	Net Cash Flow	Cumulative     Cash Flow	Discount Rate @ 6 %	Discounted Cash Flows
Year 0	(10008223)	-10008223	-	-
Year 1	3443786	-6564437	3443786	0.9434	3248855
Year 2	3982047	-2582390	7425833	0.89	3544008
Year 3	3971011	1388621	11396844	0.8396	3334137
Year 4	3251066	4639687	14647910	0.7921	2575149
TOTAL			14647910		12702149

The Net Present Value at 6% discount rate is 2693926

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. Payback Period
3. Profitability Index
4. Net Present Value

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. Rhcf Rural 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 Rhcf Rural 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 RHCF: Reaching Primary Healthcare to the Base of the Pyramid

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 Rhcf Rural 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 Rhcf Rural 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	(10008223)	-10008223	-	-
Year 1	3443786	-6564437	3443786	0.8696	2994597
Year 2	3982047	-2582390	7425833	0.7561	3011000
Year 3	3971011	1388621	11396844	0.6575	2611004
Year 4	3251066	4639687	14647910	0.5718	1858808
TOTAL					10475408

The Net NPV after 4 years is 467185

(10475408 - 10008223 )

---

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	(10008223)	-10008223	-	-
Year 1	3443786	-6564437	3443786	0.8333	2869822
Year 2	3982047	-2582390	7425833	0.6944	2765310
Year 3	3971011	1388621	11396844	0.5787	2298039
Year 4	3251066	4639687	14647910	0.4823	1567837
TOTAL					9501007

The Net NPV after 4 years is -507216

At 20% discount rate the NPV is negative (9501007 - 10008223 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Rhcf Rural 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 Rhcf Rural has a NPV value higher than Zero then finance managers at Rhcf Rural 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 Rhcf Rural, then the stock price of the Rhcf Rural 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 Rhcf Rural 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 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.

Understanding of risks involved in the project.

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 RHCF: Reaching Primary Healthcare to the Base of the Pyramid

References & Further Readings

Haritha Saranga, Sourav Mukherji, Vidyanand Jha (2018), "RHCF: Reaching Primary Healthcare to the Base of the Pyramid Harvard Business Review Case Study. Published by HBR Publications.