×




iBasis, Inc. 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 iBasis, Inc. case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. iBasis, Inc. case study is a Harvard Business School (HBR) case study written by Andrew Wasynczuk, Nicole Kravec, Katherine Dowd. The iBasis, Inc. (referred as “Ibasis Relationship” 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, Growth strategy, Joint ventures, Leadership, Negotiations, Technology.

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 iBasis, Inc. Case Study


iBasis examines the development of a long-term relationship between equipment manufacturer Cisco and start-up iBasis, a voice-over-internet wholesaler. Questions arise for iBasis founders as to how best to build a beneficial relationship with the much larger partner. How aggressive should they be in their pursuit of specialized equipment designs from Cisco? How should they protect their own intellectual property? After several years of market success, and several relationship defining mechanisms (from informal to a memorandum of understanding to specific equipment contracts), the partnership is tested with the dot-com bubble bursting. Not only is the relationship at risk, but iBasis' very survival is in question.


Case Authors : Andrew Wasynczuk, Nicole Kravec, Katherine Dowd

Topic : Leadership & Managing People

Related Areas : Growth strategy, Joint ventures, Leadership, Negotiations, Technology




Calculating Net Present Value (NPV) at 6% for iBasis, Inc. Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10003572) -10003572 - -
Year 1 3443496 -6560076 3443496 0.9434 3248581
Year 2 3971266 -2588810 7414762 0.89 3534413
Year 3 3956796 1367986 11371558 0.8396 3322202
Year 4 3236961 4604947 14608519 0.7921 2563976
TOTAL 14608519 12669172




The Net Present Value at 6% discount rate is 2665600

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. Payback Period
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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Ibasis Relationship 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 Ibasis Relationship 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 iBasis, Inc.

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 Ibasis Relationship 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 Ibasis Relationship 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 (10003572) -10003572 - -
Year 1 3443496 -6560076 3443496 0.8696 2994344
Year 2 3971266 -2588810 7414762 0.7561 3002848
Year 3 3956796 1367986 11371558 0.6575 2601658
Year 4 3236961 4604947 14608519 0.5718 1850743
TOTAL 10449593


The Net NPV after 4 years is 446021

(10449593 - 10003572 )








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 (10003572) -10003572 - -
Year 1 3443496 -6560076 3443496 0.8333 2869580
Year 2 3971266 -2588810 7414762 0.6944 2757824
Year 3 3956796 1367986 11371558 0.5787 2289813
Year 4 3236961 4604947 14608519 0.4823 1561034
TOTAL 9478251


The Net NPV after 4 years is -525321

At 20% discount rate the NPV is negative (9478251 - 10003572 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Ibasis Relationship 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 Ibasis Relationship has a NPV value higher than Zero then finance managers at Ibasis Relationship 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 Ibasis Relationship, then the stock price of the Ibasis Relationship 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 Ibasis Relationship 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 are the key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

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 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 iBasis, Inc.

References & Further Readings

Andrew Wasynczuk, Nicole Kravec, Katherine Dowd (2018), "iBasis, Inc. Harvard Business Review Case Study. Published by HBR Publications.


Eventbrite A SWOT Analysis / TOWS Matrix

Services , Personal Services


Powdertech SWOT Analysis / TOWS Matrix

Consumer Cyclical , Photography


Koken SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


Atul SWOT Analysis / TOWS Matrix

Basic Materials , Chemicals - Plastics & Rubber


Rekah SWOT Analysis / TOWS Matrix

Services , Retail (Drugs)


Buckle SWOT Analysis / TOWS Matrix

Services , Retail (Apparel)


BYD Co Ltd-H SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Ningbo Tech A SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Greenply Industries Ltd SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


CI Financial Corp SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Wintermar SWOT Analysis / TOWS Matrix

Transportation , Water Transportation


CBI SWOT Analysis / TOWS Matrix

Financial , Regional Banks