×




Heidrick & Struggles International, 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 Heidrick & Struggles International, Inc. case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Heidrick & Struggles International, Inc. case study is a Harvard Business School (HBR) case study written by Robert G. Eccles, David Lane. The Heidrick & Struggles International, Inc. (referred as “Kelly Heidrick's” 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, Compensation, Disruptive innovation, Succession planning, 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 Heidrick & Struggles International, Inc. Case Study


As CEO of leading executive search firm Heidrick & Struggles for the past 18 months, Kevin Kelly was pleased with his accomplishments so far but concerned about threats he perceived to Heidrick's position at the highest levels of the executive search business. In response, Kelly had begun making strategic investments in firms offering technology-based solutions, but had not yet made significant progress convincing Heidrick's search consultants about the significance of the threats, or the risks and opportunities being created by information technology and the Internet. The increased emphasis Kelly placed on building leadership consulting services was itself a big change. The case asks what levers Kelly can use, from culture to compensation, to make the challenges to Heidrick's traditional business model understood, and how to implement the strategic initiatives he has launched.


Case Authors : Robert G. Eccles, David Lane

Topic : Leadership & Managing People

Related Areas : Compensation, Disruptive innovation, Succession planning, Technology




Calculating Net Present Value (NPV) at 6% for Heidrick & Struggles International, Inc. Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10029091) -10029091 - -
Year 1 3446961 -6582130 3446961 0.9434 3251850
Year 2 3977921 -2604209 7424882 0.89 3540336
Year 3 3967589 1363380 11392471 0.8396 3331264
Year 4 3239905 4603285 14632376 0.7921 2566308
TOTAL 14632376 12689758




The Net Present Value at 6% discount rate is 2660667

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. Payback Period
2. Profitability Index
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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Kelly Heidrick's 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 Kelly Heidrick's 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 Heidrick & Struggles International, 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 Kelly Heidrick's 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 Kelly Heidrick's 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 (10029091) -10029091 - -
Year 1 3446961 -6582130 3446961 0.8696 2997357
Year 2 3977921 -2604209 7424882 0.7561 3007880
Year 3 3967589 1363380 11392471 0.6575 2608754
Year 4 3239905 4603285 14632376 0.5718 1852426
TOTAL 10466418


The Net NPV after 4 years is 437327

(10466418 - 10029091 )








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 (10029091) -10029091 - -
Year 1 3446961 -6582130 3446961 0.8333 2872468
Year 2 3977921 -2604209 7424882 0.6944 2762445
Year 3 3967589 1363380 11392471 0.5787 2296058
Year 4 3239905 4603285 14632376 0.4823 1562454
TOTAL 9493425


The Net NPV after 4 years is -535666

At 20% discount rate the NPV is negative (9493425 - 10029091 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Kelly Heidrick's 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 Kelly Heidrick's has a NPV value higher than Zero then finance managers at Kelly Heidrick's 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 Kelly Heidrick's, then the stock price of the Kelly Heidrick's 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 Kelly Heidrick's 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.

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.

What can impact the cash flow of the project.

Understanding of risks involved in 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 Heidrick & Struggles International, Inc.

References & Further Readings

Robert G. Eccles, David Lane (2018), "Heidrick & Struggles International, Inc. Harvard Business Review Case Study. Published by HBR Publications.


Tibet Tourism SWOT Analysis / TOWS Matrix

Services , Personal Services


PHYZ SWOT Analysis / TOWS Matrix

Services , Business Services


Baotou Tomorrow Tech SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Max Co Ltd SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Ekitan SWOT Analysis / TOWS Matrix

Technology , Computer Services


Kehua A SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


Shanghai Moons SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Sun Frontier Fudousan SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Shang Gong A SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Space Com SWOT Analysis / TOWS Matrix

Services , Communications Services