×




Apple Inc.: Managing a Global Supply Chain 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 Apple Inc.: Managing a Global Supply Chain case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Apple Inc.: Managing a Global Supply Chain case study is a Harvard Business School (HBR) case study written by Fraser P. Johnson, Ken Mark. The Apple Inc.: Managing a Global Supply Chain (referred as “Apple Supply” 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, Organizational culture, Strategy, Supply chain, 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 Apple Inc.: Managing a Global Supply Chain Case Study


An analyst for a money management firm is studying Apple Inc. as one of the firm's key investments. In 2013, Apple had a market capitalization of nearly US$500 billion and sales of US$171 billion. According to the research firm, Gartner Group, it had the world's best supply chain, ranking ahead of companies such as Walmart, Amazon and Inditex (Zara). As part of the analysis, a full review of Apple's supply chain is required to look for insight into the future performance of the company in order to decide whether or not the analyst's firm should continue to hold Apple shares.


Case Authors : Fraser P. Johnson, Ken Mark

Topic : Leadership & Managing People

Related Areas : Organizational culture, Strategy, Supply chain, Technology




Calculating Net Present Value (NPV) at 6% for Apple Inc.: Managing a Global Supply Chain Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10001344) -10001344 - -
Year 1 3464586 -6536758 3464586 0.9434 3268477
Year 2 3981975 -2554783 7446561 0.89 3543944
Year 3 3956575 1401792 11403136 0.8396 3322017
Year 4 3222768 4624560 14625904 0.7921 2552734
TOTAL 14625904 12687172




The Net Present Value at 6% discount rate is 2685828

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 Apple Supply 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. Apple Supply 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 Apple Inc.: Managing a Global Supply Chain

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 Apple Supply 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 Apple Supply 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 (10001344) -10001344 - -
Year 1 3464586 -6536758 3464586 0.8696 3012683
Year 2 3981975 -2554783 7446561 0.7561 3010945
Year 3 3956575 1401792 11403136 0.6575 2601512
Year 4 3222768 4624560 14625904 0.5718 1842628
TOTAL 10467769


The Net NPV after 4 years is 466425

(10467769 - 10001344 )








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 (10001344) -10001344 - -
Year 1 3464586 -6536758 3464586 0.8333 2887155
Year 2 3981975 -2554783 7446561 0.6944 2765260
Year 3 3956575 1401792 11403136 0.5787 2289685
Year 4 3222768 4624560 14625904 0.4823 1554190
TOTAL 9496290


The Net NPV after 4 years is -505054

At 20% discount rate the NPV is negative (9496290 - 10001344 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Apple Supply 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 Apple Supply has a NPV value higher than Zero then finance managers at Apple Supply 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 Apple Supply, then the stock price of the Apple Supply 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 Apple Supply 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 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.

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 Apple Inc.: Managing a Global Supply Chain

References & Further Readings

Fraser P. Johnson, Ken Mark (2018), "Apple Inc.: Managing a Global Supply Chain Harvard Business Review Case Study. Published by HBR Publications.


Tsubakimoto Kogyo SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


AU Optronics SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Yantai Moon Co Ltd SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Carnival Group Int SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Duke Royalty SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Smart Parking Ltd SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Sterling Biotech SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Micropole SWOT Analysis / TOWS Matrix

Technology , Computer Services


Systena Corp SWOT Analysis / TOWS Matrix

Technology , Software & Programming