×




Interbrew's IPO 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 Interbrew's IPO case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Interbrew's IPO case study is a Harvard Business School (HBR) case study written by Herwig Langohr, Francois De Breteuil. The Interbrew's IPO (referred as “Euros Bass” from here on) case study provides evaluation & decision scenario in field of Finance & Accounting. It also touches upon business topics such as - Value proposition, Financial analysis, IPO.

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 Interbrew's IPO Case Study


During the Fall of 2000, while stock market conditions were rapidly deteriorating, Interbrew, the world's second largest brewer, succeeded an impressive 14.1 billion euros initial public offering on Euronext Brussels, raising 3.25 billion euros to refinance its recent 3.6 billion euros acquisition of UK's second largest brewing company, Bass Brewers. However, at the time of the IPO, the acquisition of Bass Brewers was still under review by the British Government. On 3 January 2001, barely five weeks after it had gone public, Interbrew was hit with the verdict that it had to dispose Bass Brewers to an approved buyer. The stock market reacted in state of shock, wiping out 4 billion euros or 25% in shareholders' wealth. This whole set of circumstances creates a unique opportunity for students to analyse the appropriateness of Interbrew's IPO, its timing and its offering price of 33 euros. The case lends itself extremely well to discussions on the following aspects on an IPO for a large privately held company competing in a consolidating industry: (1) what does going public involve?; (2) why do companies go public?; (3) when should companies go public?; and (4) how do you price the shares of firms going public?


Case Authors : Herwig Langohr, Francois De Breteuil

Topic : Finance & Accounting

Related Areas : Financial analysis, IPO




Calculating Net Present Value (NPV) at 6% for Interbrew's IPO Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10028040) -10028040 - -
Year 1 3461289 -6566751 3461289 0.9434 3265367
Year 2 3971997 -2594754 7433286 0.89 3535063
Year 3 3963461 1368707 11396747 0.8396 3327798
Year 4 3246327 4615034 14643074 0.7921 2571395
TOTAL 14643074 12699623




The Net Present Value at 6% discount rate is 2671583

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. Net Present Value
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 Euros Bass 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. Euros Bass 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 Interbrew's IPO

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 Finance & Accounting 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 Euros Bass 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 Euros Bass 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 (10028040) -10028040 - -
Year 1 3461289 -6566751 3461289 0.8696 3009817
Year 2 3971997 -2594754 7433286 0.7561 3003400
Year 3 3963461 1368707 11396747 0.6575 2606040
Year 4 3246327 4615034 14643074 0.5718 1856098
TOTAL 10475355


The Net NPV after 4 years is 447315

(10475355 - 10028040 )








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 (10028040) -10028040 - -
Year 1 3461289 -6566751 3461289 0.8333 2884408
Year 2 3971997 -2594754 7433286 0.6944 2758331
Year 3 3963461 1368707 11396747 0.5787 2293670
Year 4 3246327 4615034 14643074 0.4823 1565551
TOTAL 9501960


The Net NPV after 4 years is -526080

At 20% discount rate the NPV is negative (9501960 - 10028040 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Euros Bass 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 Euros Bass has a NPV value higher than Zero then finance managers at Euros Bass 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 Euros Bass, then the stock price of the Euros Bass 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 Euros Bass 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 will be a multi year spillover effect of various taxation regulations.

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.

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 Interbrew's IPO

References & Further Readings

Herwig Langohr, Francois De Breteuil (2018), "Interbrew's IPO Harvard Business Review Case Study. Published by HBR Publications.


BEST SWOT Analysis / TOWS Matrix

Services , Business Services


Symphony Environmental SWOT Analysis / TOWS Matrix

Basic Materials , Containers & Packaging


Multifield Intl SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Transcontinental SWOT Analysis / TOWS Matrix

Basic Materials , Containers & Packaging


Gensight Biologics SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Kose Corp SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Personal & Household Prods.


Airasia SWOT Analysis / TOWS Matrix

Transportation , Airline


JMU SWOT Analysis / TOWS Matrix

Technology , Computer Services