×




Re-Defining WSGN's Value Proposition and Positioning: Insight Generation for Fashion and Lifestyle Industries 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 Re-Defining WSGN's Value Proposition and Positioning: Insight Generation for Fashion and Lifestyle Industries case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Re-Defining WSGN's Value Proposition and Positioning: Insight Generation for Fashion and Lifestyle Industries case study is a Harvard Business School (HBR) case study written by Frederic Godart, David Dubois, Brian Henry. The Re-Defining WSGN's Value Proposition and Positioning: Insight Generation for Fashion and Lifestyle Industries (referred as “Wgsn Fashion” 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, Sales.

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 Re-Defining WSGN's Value Proposition and Positioning: Insight Generation for Fashion and Lifestyle Industries Case Study


WGSN is the world's largest fashion trend forecasting agency, supplying services to 95% of the Fortune 500 fashion brands. The case examines the global strategy of WGSN, which strives to enrich its robust online platform while adding more physical presence in the markets where it is growing, particularly in North America and Asia. The case examines the role of style in fashion by focusing of the content it provides to fashion designers, buyers, merchandizers and executives. The flagship market for WGSN, the fashion industry, is divided into 14 product categories each of which require a high level of expertise on the part of the firm's trend analysts. WGSN covers all aspects of the fashion calendar from the collections to the catwalks, from ads to in-store displays. Clients use WGSN's curated platform to design, buy and price products in line with market trends. The case also examines a gap in WGSN's global presence, the French market, where local competitors defend their market share with a combination of trend books and online data. A pure player like WGSN faces strong headwinds in this key location.


Case Authors : Frederic Godart, David Dubois, Brian Henry

Topic : Leadership & Managing People

Related Areas : Sales




Calculating Net Present Value (NPV) at 6% for Re-Defining WSGN's Value Proposition and Positioning: Insight Generation for Fashion and Lifestyle Industries Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10003847) -10003847 - -
Year 1 3463175 -6540672 3463175 0.9434 3267146
Year 2 3966110 -2574562 7429285 0.89 3529824
Year 3 3946955 1372393 11376240 0.8396 3313940
Year 4 3222018 4594411 14598258 0.7921 2552140
TOTAL 14598258 12663050




The Net Present Value at 6% discount rate is 2659203

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

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 Wgsn Fashion 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. Wgsn Fashion 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 Re-Defining WSGN's Value Proposition and Positioning: Insight Generation for Fashion and Lifestyle Industries

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 Wgsn Fashion 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 Wgsn Fashion 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 (10003847) -10003847 - -
Year 1 3463175 -6540672 3463175 0.8696 3011457
Year 2 3966110 -2574562 7429285 0.7561 2998949
Year 3 3946955 1372393 11376240 0.6575 2595187
Year 4 3222018 4594411 14598258 0.5718 1842199
TOTAL 10447792


The Net NPV after 4 years is 443945

(10447792 - 10003847 )








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 (10003847) -10003847 - -
Year 1 3463175 -6540672 3463175 0.8333 2885979
Year 2 3966110 -2574562 7429285 0.6944 2754243
Year 3 3946955 1372393 11376240 0.5787 2284117
Year 4 3222018 4594411 14598258 0.4823 1553828
TOTAL 9478168


The Net NPV after 4 years is -525679

At 20% discount rate the NPV is negative (9478168 - 10003847 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Wgsn Fashion 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 Wgsn Fashion has a NPV value higher than Zero then finance managers at Wgsn Fashion 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 Wgsn Fashion, then the stock price of the Wgsn Fashion 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 Wgsn Fashion 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 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.

What can impact the cash flow of the project.

Understanding of risks involved in 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.

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 Re-Defining WSGN's Value Proposition and Positioning: Insight Generation for Fashion and Lifestyle Industries

References & Further Readings

Frederic Godart, David Dubois, Brian Henry (2018), "Re-Defining WSGN's Value Proposition and Positioning: Insight Generation for Fashion and Lifestyle Industries Harvard Business Review Case Study. Published by HBR Publications.


Faes Farma SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Weichai Power A SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


Banyan Gold SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Rane Madras Ltd SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


Blue Line Protection SWOT Analysis / TOWS Matrix

Services , Security Systems & Services


Dts8 Coffee Company SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Salisbury SWOT Analysis / TOWS Matrix

Financial , Regional Banks


Eurofins-Cerep SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Oberoi Realty SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Tong Oil Tools SWOT Analysis / TOWS Matrix

Energy , Oil Well Services & Equipment