×




Dubai Ports World in the USA (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 Dubai Ports World in the USA (A) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Dubai Ports World in the USA (A) case study is a Harvard Business School (HBR) case study written by Webber Douglas, Barthon de Montbas Alexandre, Liakhov Konstantin, Parikh Nihir. The Dubai Ports World in the USA (A) (referred as “Ports Dubai” 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, Economics, Government.

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 Dubai Ports World in the USA (A) Case Study


The case recounts the experience of the Dubai government-owned marine terminal operator, Dubai Ports World, when it tried to take over the American operations of P&O in 2005-2006. It describes how, in the political environment following the 9/11 attacks, the prospect of a Middle-Eastern-owned firm taking over and operating terminal services in some 20 US ports generated such strong political opposition (notably in Congress) that, despite strong support from President George W. Bush, the firm ultimately withdrew its takeover bid.


Case Authors : Webber Douglas, Barthon de Montbas Alexandre, Liakhov Konstantin, Parikh Nihir

Topic : Leadership & Managing People

Related Areas : Economics, Government




Calculating Net Present Value (NPV) at 6% for Dubai Ports World in the USA (A) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10015945) -10015945 - -
Year 1 3457212 -6558733 3457212 0.9434 3261521
Year 2 3963518 -2595215 7420730 0.89 3527517
Year 3 3947465 1352250 11368195 0.8396 3314368
Year 4 3244940 4597190 14613135 0.7921 2570296
TOTAL 14613135 12673702




The Net Present Value at 6% discount rate is 2657757

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. Payback Period
3. Net Present Value
4. Profitability Index

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. Ports Dubai 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 Ports Dubai 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 Dubai Ports World in the USA (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 Ports Dubai 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 Ports Dubai 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 (10015945) -10015945 - -
Year 1 3457212 -6558733 3457212 0.8696 3006271
Year 2 3963518 -2595215 7420730 0.7561 2996989
Year 3 3947465 1352250 11368195 0.6575 2595522
Year 4 3244940 4597190 14613135 0.5718 1855305
TOTAL 10454088


The Net NPV after 4 years is 438143

(10454088 - 10015945 )








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 (10015945) -10015945 - -
Year 1 3457212 -6558733 3457212 0.8333 2881010
Year 2 3963518 -2595215 7420730 0.6944 2752443
Year 3 3947465 1352250 11368195 0.5787 2284413
Year 4 3244940 4597190 14613135 0.4823 1564882
TOTAL 9482748


The Net NPV after 4 years is -533197

At 20% discount rate the NPV is negative (9482748 - 10015945 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Ports Dubai 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 Ports Dubai has a NPV value higher than Zero then finance managers at Ports Dubai 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 Ports Dubai, then the stock price of the Ports Dubai 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 Ports Dubai 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 –

Understanding of risks involved in 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.

What can impact the cash flow of the project.

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.

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 Dubai Ports World in the USA (A)

References & Further Readings

Webber Douglas, Barthon de Montbas Alexandre, Liakhov Konstantin, Parikh Nihir (2018), "Dubai Ports World in the USA (A) Harvard Business Review Case Study. Published by HBR Publications.


PetroQuest Energy SWOT Analysis / TOWS Matrix

Energy , Oil & Gas - Integrated


FNC Entertainment SWOT Analysis / TOWS Matrix

Consumer Cyclical , Recreational Products


People SWOT Analysis / TOWS Matrix

Consumer Cyclical , Recreational Products


Sun Resources SWOT Analysis / TOWS Matrix

Energy , Oil & Gas Operations


Grob Tea SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Aeon Kyushu SWOT Analysis / TOWS Matrix

Services , Retail (Department & Discount)


HKT Trust SWOT Analysis / TOWS Matrix

Services , Communications Services


Fuji Miyagi SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


Megasoft Ltd SWOT Analysis / TOWS Matrix

Services , Communications Services


Value Golf SWOT Analysis / TOWS Matrix

Services , Casinos & Gaming


Protalix SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs