×




Bedrock Productions 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 Bedrock Productions case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Bedrock Productions case study is a Harvard Business School (HBR) case study written by Michael J. Roberts, Michael L. Tushman. The Bedrock Productions (referred as “Bedrock Strategist” 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, Leading teams, Organizational structure.

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 Bedrock Productions Case Study


Describes a young Web consulting firm going through a very rapid period of growth in late 1999 and 2000. The founder/CEO sees himself as a strategist and marketer who is less well-suited to the operational details, that are expanding as the firm grows. A president is hired, but fired soon after. Raises issues of what the founder's role is and should be, whether a new president is required, whether the new expanded senior team can take on some of these responsibilities, and if or how the founder must change.


Case Authors : Michael J. Roberts, Michael L. Tushman

Topic : Leadership & Managing People

Related Areas : Leading teams, Organizational structure




Calculating Net Present Value (NPV) at 6% for Bedrock Productions Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10001026) -10001026 - -
Year 1 3465353 -6535673 3465353 0.9434 3269201
Year 2 3962918 -2572755 7428271 0.89 3526983
Year 3 3975289 1402534 11403560 0.8396 3337729
Year 4 3242906 4645440 14646466 0.7921 2568685
TOTAL 14646466 12702598




The Net Present Value at 6% discount rate is 2701572

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. Payback Period
3. Profitability Index
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 Bedrock Strategist 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. Bedrock Strategist 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 Bedrock Productions

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 Bedrock Strategist 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 Bedrock Strategist 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 (10001026) -10001026 - -
Year 1 3465353 -6535673 3465353 0.8696 3013350
Year 2 3962918 -2572755 7428271 0.7561 2996535
Year 3 3975289 1402534 11403560 0.6575 2613817
Year 4 3242906 4645440 14646466 0.5718 1854142
TOTAL 10477845


The Net NPV after 4 years is 476819

(10477845 - 10001026 )








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 (10001026) -10001026 - -
Year 1 3465353 -6535673 3465353 0.8333 2887794
Year 2 3962918 -2572755 7428271 0.6944 2752026
Year 3 3975289 1402534 11403560 0.5787 2300514
Year 4 3242906 4645440 14646466 0.4823 1563901
TOTAL 9504236


The Net NPV after 4 years is -496790

At 20% discount rate the NPV is negative (9504236 - 10001026 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Bedrock Strategist 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 Bedrock Strategist has a NPV value higher than Zero then finance managers at Bedrock Strategist 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 Bedrock Strategist, then the stock price of the Bedrock Strategist 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 Bedrock Strategist 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 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.

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 Bedrock Productions

References & Further Readings

Michael J. Roberts, Michael L. Tushman (2018), "Bedrock Productions Harvard Business Review Case Study. Published by HBR Publications.


Redrow SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Fujian Green Pine Co Ltd SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Kazakhstan Potash Corp Ltd SWOT Analysis / TOWS Matrix

Basic Materials , Non-Metallic Mining


Yamato Corp SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Zett SWOT Analysis / TOWS Matrix

Consumer Cyclical , Recreational Products


Daily Mail SWOT Analysis / TOWS Matrix

Services , Printing & Publishing


Hermes International SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


Young In Frontier SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


Clarkson SWOT Analysis / TOWS Matrix

Transportation , Water Transportation


Aro Granite Industries Ltd SWOT Analysis / TOWS Matrix

Capital Goods , Construction - Raw Materials