×




Charley's Family Steak House (C) 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 Charley's Family Steak House (C) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Charley's Family Steak House (C) case study is a Harvard Business School (HBR) case study written by E. Richard Brownlee II. The Charley's Family Steak House (C) (referred as “Steak Charley's” from here on) case study provides evaluation & decision scenario in field of Finance & Accounting. It also touches upon business topics such as - Value proposition, Corporate governance, Costs, Financial analysis.

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 Charley's Family Steak House (C) Case Study


In this, the third of a three-case series, Alex Pearson, Charley's Family Steak House No. 2 manager, continues to prepare for his upcoming meeting with steak house owner Charley Turner. The purpose of the meeting is to discuss the restaurant's 2009 results, review how they compared with budget, and assess how Pearson performed during his second year as restaurant manager. He is hopeful that this year's meeting will go as well as last year's meeting and that Turner will decide to award him a bonus again this year.


Case Authors : E. Richard Brownlee II

Topic : Finance & Accounting

Related Areas : Corporate governance, Costs, Financial analysis




Calculating Net Present Value (NPV) at 6% for Charley's Family Steak House (C) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10000716) -10000716 - -
Year 1 3449064 -6551652 3449064 0.9434 3253834
Year 2 3971823 -2579829 7420887 0.89 3534908
Year 3 3961394 1381565 11382281 0.8396 3326063
Year 4 3241986 4623551 14624267 0.7921 2567957
TOTAL 14624267 12682762




The Net Present Value at 6% discount rate is 2682046

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. Internal Rate of Return
2. Profitability Index
3. Payback Period
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 Steak Charley'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.
2. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Steak Charley's 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 Charley's Family Steak House (C)

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 Steak Charley'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 Steak Charley'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 (10000716) -10000716 - -
Year 1 3449064 -6551652 3449064 0.8696 2999186
Year 2 3971823 -2579829 7420887 0.7561 3003269
Year 3 3961394 1381565 11382281 0.6575 2604681
Year 4 3241986 4623551 14624267 0.5718 1853616
TOTAL 10460752


The Net NPV after 4 years is 460036

(10460752 - 10000716 )








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 (10000716) -10000716 - -
Year 1 3449064 -6551652 3449064 0.8333 2874220
Year 2 3971823 -2579829 7420887 0.6944 2758210
Year 3 3961394 1381565 11382281 0.5787 2292473
Year 4 3241986 4623551 14624267 0.4823 1563458
TOTAL 9488362


The Net NPV after 4 years is -512354

At 20% discount rate the NPV is negative (9488362 - 10000716 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Steak Charley'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 Steak Charley's has a NPV value higher than Zero then finance managers at Steak Charley'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 Steak Charley's, then the stock price of the Steak Charley'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 Steak Charley'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.

Understanding of risks involved in the project.

What can impact the cash flow of the project.

What will be a multi year spillover effect of various taxation regulations.

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 Charley's Family Steak House (C)

References & Further Readings

E. Richard Brownlee II (2018), "Charley's Family Steak House (C) Harvard Business Review Case Study. Published by HBR Publications.


Diageo ADR SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Beverages (Alcoholic)


Frtek SWOT Analysis / TOWS Matrix

Technology , Communications Equipment


Chengzhou Nrb A SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


Daiichi Jitsugyo SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


Perdana Bangun Pusaka SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Precision Drilling SWOT Analysis / TOWS Matrix

Energy , Oil Well Services & Equipment


Iomart SWOT Analysis / TOWS Matrix

Technology , Computer Services


TDM SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Crops


Clarocity SWOT Analysis / TOWS Matrix

Technology , Software & Programming