×




Chateau Qanafar: Starting and Operating a Lebanese Vineyard 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 Chateau Qanafar: Starting and Operating a Lebanese Vineyard case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Chateau Qanafar: Starting and Operating a Lebanese Vineyard case study is a Harvard Business School (HBR) case study written by Bettina Bastian, Randa Salamoun. The Chateau Qanafar: Starting and Operating a Lebanese Vineyard (referred as “Chateau Qanafar” 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, 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 Chateau Qanafar: Starting and Operating a Lebanese Vineyard Case Study


Chateau Qanafar was a small Lebanese winery, operating as a family business since its inception in 2005. By 2015, Chateau Qanafar had managed to produce one of the best wines of the Middle East and obtain international acclaim. However, despite this success, the company's founder understood that the general business environment in Lebanon was characterized by many uncertainties related to a weak institutional environment and high political and economic risk. Moreover, Lebanon represented a very small domestic market for wine producers. Chateau Qanafar's capability to produce well-crafted boutique wine would not be enough to ensure its success in the market. Its founder was also looking to transfer leadership to the next generation of the family. How could the business sustain and grow its operations in the future? Bettina Bastian is affiliated with American University of Beirut. Randa Salamoun is affiliated with American University of Beirut.


Case Authors : Bettina Bastian, Randa Salamoun

Topic : Leadership & Managing People

Related Areas : Organizational structure




Calculating Net Present Value (NPV) at 6% for Chateau Qanafar: Starting and Operating a Lebanese Vineyard Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10019201) -10019201 - -
Year 1 3471801 -6547400 3471801 0.9434 3275284
Year 2 3974767 -2572633 7446568 0.89 3537528
Year 3 3958108 1385475 11404676 0.8396 3323304
Year 4 3227901 4613376 14632577 0.7921 2556800
TOTAL 14632577 12692916




The Net Present Value at 6% discount rate is 2673715

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. Internal Rate of Return
3. Payback Period
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. Timing of the expected cash flows – stockholders of Chateau Qanafar 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. Chateau Qanafar 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 Chateau Qanafar: Starting and Operating a Lebanese Vineyard

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 Chateau Qanafar 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 Chateau Qanafar 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 (10019201) -10019201 - -
Year 1 3471801 -6547400 3471801 0.8696 3018957
Year 2 3974767 -2572633 7446568 0.7561 3005495
Year 3 3958108 1385475 11404676 0.6575 2602520
Year 4 3227901 4613376 14632577 0.5718 1845563
TOTAL 10472535


The Net NPV after 4 years is 453334

(10472535 - 10019201 )








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 (10019201) -10019201 - -
Year 1 3471801 -6547400 3471801 0.8333 2893168
Year 2 3974767 -2572633 7446568 0.6944 2760255
Year 3 3958108 1385475 11404676 0.5787 2290572
Year 4 3227901 4613376 14632577 0.4823 1556665
TOTAL 9500659


The Net NPV after 4 years is -518542

At 20% discount rate the NPV is negative (9500659 - 10019201 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Chateau Qanafar 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 Chateau Qanafar has a NPV value higher than Zero then finance managers at Chateau Qanafar 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 Chateau Qanafar, then the stock price of the Chateau Qanafar 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 Chateau Qanafar 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 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 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 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 Chateau Qanafar: Starting and Operating a Lebanese Vineyard

References & Further Readings

Bettina Bastian, Randa Salamoun (2018), "Chateau Qanafar: Starting and Operating a Lebanese Vineyard Harvard Business Review Case Study. Published by HBR Publications.


Logizard SWOT Analysis / TOWS Matrix

Technology , Computer Services


Ensco A SWOT Analysis / TOWS Matrix

Energy , Oil Well Services & Equipment


Surplus Global SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Sinosoft Technology SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Sartorius AG SWOT Analysis / TOWS Matrix

Technology , Scientific & Technical Instr.


Kraft Heinz SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Officiis Properties SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Savills SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Tree Holdings SWOT Analysis / TOWS Matrix

Consumer Cyclical , Furniture & Fixtures