×




Leadership Styles 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 Leadership Styles case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Leadership Styles case study is a Harvard Business School (HBR) case study written by Konstantin Korotov. The Leadership Styles (referred as “Vignettes Styles” 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, .

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 Leadership Styles Case Study


The six vignettes in this case present situations that call for the application of one of the six leadership styles: coercive, pacesetting, authoritative, affiliative, democratic, and coaching. The vignettes, each demonstrating a correct, incorrect, or possible use of a particular style, can be used in class for the purpose of developing students' leadership style, diagnostic skills, as a group discussion material, or as test material for post-class examination. Each of the vignettes is a generalized experience story based on examples shared by participants in executive education programs run over the course of the author's eight years of teaching the leadership styles model as presented by Goleman (2000) at a leading European business school. The vignettes have been tested within the context of MBA and executive MBA programs, and executive education courses for high potentials, middle managers, and board level executives.


Case Authors : Konstantin Korotov

Topic : Leadership & Managing People

Related Areas :




Calculating Net Present Value (NPV) at 6% for Leadership Styles Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10000948) -10000948 - -
Year 1 3467716 -6533232 3467716 0.9434 3271430
Year 2 3962803 -2570429 7430519 0.89 3526881
Year 3 3940081 1369652 11370600 0.8396 3308168
Year 4 3241239 4610891 14611839 0.7921 2567365
TOTAL 14611839 12673844




The Net Present Value at 6% discount rate is 2672896

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. Internal Rate of Return
3. Profitability Index
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. Timing of the expected cash flows – stockholders of Vignettes Styles 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. Vignettes Styles 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 Leadership Styles

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 Vignettes Styles 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 Vignettes Styles 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 (10000948) -10000948 - -
Year 1 3467716 -6533232 3467716 0.8696 3015405
Year 2 3962803 -2570429 7430519 0.7561 2996448
Year 3 3940081 1369652 11370600 0.6575 2590667
Year 4 3241239 4610891 14611839 0.5718 1853189
TOTAL 10455710


The Net NPV after 4 years is 454762

(10455710 - 10000948 )








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 (10000948) -10000948 - -
Year 1 3467716 -6533232 3467716 0.8333 2889763
Year 2 3962803 -2570429 7430519 0.6944 2751947
Year 3 3940081 1369652 11370600 0.5787 2280139
Year 4 3241239 4610891 14611839 0.4823 1563098
TOTAL 9484947


The Net NPV after 4 years is -516001

At 20% discount rate the NPV is negative (9484947 - 10000948 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Vignettes Styles 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 Vignettes Styles has a NPV value higher than Zero then finance managers at Vignettes Styles 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 Vignettes Styles, then the stock price of the Vignettes Styles 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 Vignettes Styles 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 can impact the cash flow of 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 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 will be a multi year spillover effect of various taxation regulations.

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 Leadership Styles

References & Further Readings

Konstantin Korotov (2018), "Leadership Styles Harvard Business Review Case Study. Published by HBR Publications.


Bonmarche SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


SAP SWOT Analysis / TOWS Matrix

Technology , Software & Programming


LyondellBasell Industries SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Human SWOT Analysis / TOWS Matrix

Services , Business Services


Kisco SWOT Analysis / TOWS Matrix

Basic Materials , Iron & Steel


Hana Must Fifth Special SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Alpha Group SWOT Analysis / TOWS Matrix

Services , Retail (Technology)


People.Cn SWOT Analysis / TOWS Matrix

Technology , Computer Services


Hanwha SWOT Analysis / TOWS Matrix

Financial , Insurance (Life)