×




Abbott and the AIDS Crisis (A) 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 Abbott and the AIDS Crisis (A) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Abbott and the AIDS Crisis (A) case study is a Harvard Business School (HBR) case study written by Pat Werhane, Jenny Mead. The Abbott and the AIDS Crisis (A) (referred as “Aids Hiv” 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, Ethics, Innovation, Leadership, Social enterprise, Social responsibility.

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 Abbott and the AIDS Crisis (A) Case Study


This is a Darden case study.In 1999, the 20-year-old AIDS crisis had ravaged many developing countries and, in particular, on the continent of Africa. Of the estimated 33.4 million people living with HIV/AIDS worldwide in 1998, almost two-thirds (22 million) were in sub-Saharan Africa, considered the "global epicenter" of the disease. Already 12 million had died, and life expectancy in the region plummeted from 62 years to 47. Chicago-based Abbott Laboratories had responded at the start of the AIDS outbreak by developing the HIV diagnostic test kit and then, later in the crisis, developed some of the state-of-the-art HIV/AIDS drugs. Abbott executives, led by new CEO Miles White, wanted to address the crisis in sub-Saharan Africa, but in a specific, efficient, and effective way. This case details the evolution of the AIDS crisis, Abbott Laboratories' HIV/AIDS drug production, and the company's efforts-in 1999-to find other ways to battle HIV/AIDS globally.


Case Authors : Pat Werhane, Jenny Mead

Topic : Leadership & Managing People

Related Areas : Ethics, Innovation, Leadership, Social enterprise, Social responsibility




Calculating Net Present Value (NPV) at 6% for Abbott and the AIDS Crisis (A) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10026409) -10026409 - -
Year 1 3468983 -6557426 3468983 0.9434 3272625
Year 2 3958249 -2599177 7427232 0.89 3522828
Year 3 3967728 1368551 11394960 0.8396 3331381
Year 4 3243293 4611844 14638253 0.7921 2568992
TOTAL 14638253 12695826




The Net Present Value at 6% discount rate is 2669417

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. Internal Rate of Return
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. Timing of the expected cash flows – stockholders of Aids Hiv 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. Aids Hiv 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 Abbott and the AIDS Crisis (A)

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 Aids Hiv 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 Aids Hiv 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 (10026409) -10026409 - -
Year 1 3468983 -6557426 3468983 0.8696 3016507
Year 2 3958249 -2599177 7427232 0.7561 2993005
Year 3 3967728 1368551 11394960 0.6575 2608846
Year 4 3243293 4611844 14638253 0.5718 1854363
TOTAL 10472721


The Net NPV after 4 years is 446312

(10472721 - 10026409 )








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 (10026409) -10026409 - -
Year 1 3468983 -6557426 3468983 0.8333 2890819
Year 2 3958249 -2599177 7427232 0.6944 2748784
Year 3 3967728 1368551 11394960 0.5787 2296139
Year 4 3243293 4611844 14638253 0.4823 1564088
TOTAL 9499830


The Net NPV after 4 years is -526579

At 20% discount rate the NPV is negative (9499830 - 10026409 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Aids Hiv 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 Aids Hiv has a NPV value higher than Zero then finance managers at Aids Hiv 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 Aids Hiv, then the stock price of the Aids Hiv 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 Aids Hiv 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.

What are the key aspects of the projects that need to be monitored, refined, and retuned for continuous delivery of projected cash flows.

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.

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 Abbott and the AIDS Crisis (A)

References & Further Readings

Pat Werhane, Jenny Mead (2018), "Abbott and the AIDS Crisis (A) Harvard Business Review Case Study. Published by HBR Publications.


Megapower Makmur SWOT Analysis / TOWS Matrix

Utilities , Electric Utilities


Saimo Electric Co Ltd SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


GAFISA ON SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Sumavision Technologies SWOT Analysis / TOWS Matrix

Technology , Communications Equipment


Options Media Group SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Global Ports SWOT Analysis / TOWS Matrix

Transportation , Misc. Transportation


Iljeong Ind SWOT Analysis / TOWS Matrix

Consumer Cyclical , Textiles - Non Apparel