UFO Moviez Flying in the Digital Cinemaspace in India 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 UFO Moviez Flying in the Digital Cinemaspace in India case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. UFO Moviez Flying in the Digital Cinemaspace in India case study is a Harvard Business School (HBR) case study written by Varsha Jain, Subhadip Roy. The UFO Moviez Flying in the Digital Cinemaspace in India (referred as “Ufo Moviez” 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, Entrepreneurship, Innovation, International business, Marketing, Pricing.

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 UFO Moviez Flying in the Digital Cinemaspace in India Case Study

Founded in 2005, UFO Moviez India Limited (UFO) was the largest satellite-based digital cinema distribution company in the world by late 2012. Within a few years of its inception, UFO had established a differentiated platform-based business model that offered benefits to the entire film industry ecosystem of distributors, exhibitors, advertisers, and audiences. The company had spread rapidly to movie theatres across India but was about to face saturation if the growth of new movie theatres was not faster than the company's own growth. Thus, UFO had two choices to increase revenue: maintain its current strategy or explore alternative revenue sources using the same business model. In addition, there was always the threat that a new firm could copy UFO's technology and business model at a lower cost. Thus, UFO needed to devise a strategy to counter competition, while also implementing one of its two options for growth. Subhadip Roy is affiliated with Indian Institute of Management Udaipur.

Case Authors : Varsha Jain, Subhadip Roy

Topic : Leadership & Managing People

Related Areas : Entrepreneurship, Innovation, International business, Marketing, Pricing

Calculating Net Present Value (NPV) at 6% for UFO Moviez Flying in the Digital Cinemaspace in India Case Study

Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Cash Flows
Year 0 (10004356) -10004356 - -
Year 1 3447189 -6557167 3447189 0.9434 3252065
Year 2 3961944 -2595223 7409133 0.89 3526116
Year 3 3964405 1369182 11373538 0.8396 3328591
Year 4 3235531 4604713 14609069 0.7921 2562844
TOTAL 14609069 12669616

The Net Present Value at 6% discount rate is 2665260

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. Internal Rate of Return
3. Profitability Index
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 Ufo Moviez 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. Ufo Moviez 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 UFO Moviez Flying in the Digital Cinemaspace in India

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 Ufo Moviez 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 Ufo Moviez 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 %
Cash Flows
Year 0 (10004356) -10004356 - -
Year 1 3447189 -6557167 3447189 0.8696 2997556
Year 2 3961944 -2595223 7409133 0.7561 2995799
Year 3 3964405 1369182 11373538 0.6575 2606661
Year 4 3235531 4604713 14609069 0.5718 1849925
TOTAL 10449941

The Net NPV after 4 years is 445585

(10449941 - 10004356 )

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 %
Cash Flows
Year 0 (10004356) -10004356 - -
Year 1 3447189 -6557167 3447189 0.8333 2872658
Year 2 3961944 -2595223 7409133 0.6944 2751350
Year 3 3964405 1369182 11373538 0.5787 2294216
Year 4 3235531 4604713 14609069 0.4823 1560345
TOTAL 9478568

The Net NPV after 4 years is -525788

At 20% discount rate the NPV is negative (9478568 - 10004356 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Ufo Moviez 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 Ufo Moviez has a NPV value higher than Zero then finance managers at Ufo Moviez 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 Ufo Moviez, then the stock price of the Ufo Moviez 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 Ufo Moviez 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 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.

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.

References & Further Readings

Varsha Jain, Subhadip Roy (2018), "UFO Moviez Flying in the Digital Cinemaspace in India Harvard Business Review Case Study. Published by HBR Publications.