×




Roaring Dragon Hotel 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 Roaring Dragon Hotel case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Roaring Dragon Hotel case study is a Harvard Business School (HBR) case study written by Stephen Grainger. The Roaring Dragon Hotel (referred as “Rdh Hotel” 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, Globalization, Strategic planning.

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 Roaring Dragon Hotel Case Study


The case looks at the takeover of the Roaring Dragon Hotel (RDH), a state owned enterprise in south-west China, by global hotelier Hotel International (HI) and discusses the cultural collision and organizational adoptions resulting from the intersections of two significantly different business cultures. Specifically in this case, the focus is on the challenge involved with downsizing, redundancy, communication, cultural sensitivity, strategic planning and in developing strategy. In south-west China in 2002, the RDH business environment was just emerging from the shadow of the planned economy and had retained its guanxi-based organizational culture. At RDH, relationship development and the exchange of favors were still important and occurring on a daily basis and there was little system or efficiency in the hotel's domestic management style and processes. In comparison, Hotel International had a wealth of international experience in providing accommodation, marketing and professional management in servicing the needs of a global market steeped in corporate governance. At the commencement of the management contract there was a deep division separating the organizational cultures of RHD and HI.


Case Authors : Stephen Grainger

Topic : Leadership & Managing People

Related Areas : Globalization, Strategic planning




Calculating Net Present Value (NPV) at 6% for Roaring Dragon Hotel Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10022475) -10022475 - -
Year 1 3446707 -6575768 3446707 0.9434 3251610
Year 2 3958503 -2617265 7405210 0.89 3523054
Year 3 3959862 1342597 11365072 0.8396 3324776
Year 4 3248739 4591336 14613811 0.7921 2573306
TOTAL 14613811 12672746




The Net Present Value at 6% discount rate is 2650271

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. Profitability Index
2. Payback Period
3. Net Present Value
4. Internal Rate of Return

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 Rdh Hotel 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. Rdh Hotel 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 Roaring Dragon Hotel

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 Rdh Hotel 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 Rdh Hotel 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 (10022475) -10022475 - -
Year 1 3446707 -6575768 3446707 0.8696 2997137
Year 2 3958503 -2617265 7405210 0.7561 2993197
Year 3 3959862 1342597 11365072 0.6575 2603674
Year 4 3248739 4591336 14613811 0.5718 1857477
TOTAL 10451484


The Net NPV after 4 years is 429009

(10451484 - 10022475 )








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 (10022475) -10022475 - -
Year 1 3446707 -6575768 3446707 0.8333 2872256
Year 2 3958503 -2617265 7405210 0.6944 2748960
Year 3 3959862 1342597 11365072 0.5787 2291587
Year 4 3248739 4591336 14613811 0.4823 1566714
TOTAL 9479517


The Net NPV after 4 years is -542958

At 20% discount rate the NPV is negative (9479517 - 10022475 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Rdh Hotel 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 Rdh Hotel has a NPV value higher than Zero then finance managers at Rdh Hotel 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 Rdh Hotel, then the stock price of the Rdh Hotel 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 Rdh Hotel 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 can impact the cash flow of the project.

Understanding of risks involved in the project.

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.

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 Roaring Dragon Hotel

References & Further Readings

Stephen Grainger (2018), "Roaring Dragon Hotel Harvard Business Review Case Study. Published by HBR Publications.


Marie Brizard Wine & Spirits SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Beverages (Alcoholic)


SKB Shutters Corporation Bhd SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


Nextedia SWOT Analysis / TOWS Matrix

Technology , Computer Services


Shopify Inc SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Cedar SWOT Analysis / TOWS Matrix

Healthcare , Healthcare Facilities


EG SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Bank Agris SWOT Analysis / TOWS Matrix

Financial , Regional Banks


IT Link SWOT Analysis / TOWS Matrix

Technology , Computer Services


Plant Health Care SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


TCG BDC SWOT Analysis / TOWS Matrix

Financial , Consumer Financial Services