×




Planning a Service-Learning Trip 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 Planning a Service-Learning Trip case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Planning a Service-Learning Trip case study is a Harvard Business School (HBR) case study written by Charles Winrich. The Planning a Service-Learning Trip (referred as “Learning Trip” 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, International business.

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 Planning a Service-Learning Trip Case Study


Service-learning projects typically take place in the community adjacent to a school. However, service projects can also take place in distant communities to create different learning experiences. Creating a service-learning experience in a distant location requires planning to ensure a quality learning experience. The service project should relate to the academic goals of the course connected to the trip, while also leveraging the location's unique opportunities for learning. The logistics of planning and traveling with a group of students can appear daunting; however, administrative support for college trips can be of great help in creating a successful service-learning trip.


Case Authors : Charles Winrich

Topic : Leadership & Managing People

Related Areas : International business




Calculating Net Present Value (NPV) at 6% for Planning a Service-Learning Trip Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10028761) -10028761 - -
Year 1 3470337 -6558424 3470337 0.9434 3273903
Year 2 3968927 -2589497 7439264 0.89 3532331
Year 3 3952416 1362919 11391680 0.8396 3318525
Year 4 3225106 4588025 14616786 0.7921 2554586
TOTAL 14616786 12679344




The Net Present Value at 6% discount rate is 2650583

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. Profitability Index
2. Net Present Value
3. Payback Period
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 Learning Trip 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. Learning Trip 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 Planning a Service-Learning Trip

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 Learning Trip 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 Learning Trip 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 (10028761) -10028761 - -
Year 1 3470337 -6558424 3470337 0.8696 3017684
Year 2 3968927 -2589497 7439264 0.7561 3001079
Year 3 3952416 1362919 11391680 0.6575 2598778
Year 4 3225106 4588025 14616786 0.5718 1843965
TOTAL 10461506


The Net NPV after 4 years is 432745

(10461506 - 10028761 )








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 (10028761) -10028761 - -
Year 1 3470337 -6558424 3470337 0.8333 2891948
Year 2 3968927 -2589497 7439264 0.6944 2756199
Year 3 3952416 1362919 11391680 0.5787 2287278
Year 4 3225106 4588025 14616786 0.4823 1555317
TOTAL 9490742


The Net NPV after 4 years is -538019

At 20% discount rate the NPV is negative (9490742 - 10028761 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Learning Trip 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 Learning Trip has a NPV value higher than Zero then finance managers at Learning Trip 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 Learning Trip, then the stock price of the Learning Trip 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 Learning Trip 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 will be a multi year spillover effect of various taxation regulations.

What can impact the cash flow of 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 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.

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 Planning a Service-Learning Trip

References & Further Readings

Charles Winrich (2018), "Planning a Service-Learning Trip Harvard Business Review Case Study. Published by HBR Publications.


HyAS&Co. SWOT Analysis / TOWS Matrix

Services , Business Services


V1 Group Ltd SWOT Analysis / TOWS Matrix

Technology , Computer Services


Tokatsu SWOT Analysis / TOWS Matrix

Services , Retail (Specialty)


Yantai Tayho A SWOT Analysis / TOWS Matrix

Basic Materials , Chemicals - Plastics & Rubber


Bonduelle SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Korn/Ferry SWOT Analysis / TOWS Matrix

Services , Business Services


Shinko Plantech SWOT Analysis / TOWS Matrix

Energy , Oil Well Services & Equipment


Fiamma SWOT Analysis / TOWS Matrix

Consumer Cyclical , Appliance & Tool


TA Corp SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Blackmores SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs