Deloitte & Touche (B): Changing the Workplace 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 Deloitte & Touche (B): Changing the Workplace case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Deloitte & Touche (B): Changing the Workplace case study is a Harvard Business School (HBR) case study written by Rosabeth Moss Kanter, Jane Roessner. The Deloitte & Touche (B): Changing the Workplace (referred as “Touche Deloitte” 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, Change management, Collaboration, Corporate governance, Customers, Financial management, Gender, Human resource management, Intellectual property, Organizational culture, Professional transitions, Strategic planning.

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 Deloitte & Touche (B): Changing the Workplace Case Study

Deloitte & Touche women's initiative changed the workplace culture at the firm, solved retention problems, and brought external benefits. Now a new CEO must decide how to take this a step further as competition for talent was even stronger, young people had different needs and aspirations, and the firm's global offices had not yet embraced this U.S. initiative.

Case Authors : Rosabeth Moss Kanter, Jane Roessner

Topic : Leadership & Managing People

Related Areas : Change management, Collaboration, Corporate governance, Customers, Financial management, Gender, Human resource management, Intellectual property, Organizational culture, Professional transitions, Strategic planning

---

Calculating Net Present Value (NPV) at 6% for Deloitte & Touche (B): Changing the Workplace Case Study

Years	Cash Flow	Net Cash Flow	Cumulative     Cash Flow	Discount Rate @ 6 %	Discounted Cash Flows
Year 0	(10004215)	-10004215	-	-
Year 1	3446927	-6557288	3446927	0.9434	3251818
Year 2	3982322	-2574966	7429249	0.89	3544252
Year 3	3957110	1382144	11386359	0.8396	3322466
Year 4	3233927	4616071	14620286	0.7921	2561573
TOTAL			14620286		12680109

The Net Present Value at 6% discount rate is 2675894

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. Payback Period
3. Internal Rate of Return
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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Touche Deloitte 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 Touche Deloitte 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 Deloitte & Touche (B): Changing the Workplace

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 Touche Deloitte 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 Touche Deloitte 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	(10004215)	-10004215	-	-
Year 1	3446927	-6557288	3446927	0.8696	2997328
Year 2	3982322	-2574966	7429249	0.7561	3011208
Year 3	3957110	1382144	11386359	0.6575	2601864
Year 4	3233927	4616071	14620286	0.5718	1849008
TOTAL					10459408

The Net NPV after 4 years is 455193

(10459408 - 10004215 )

---

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	(10004215)	-10004215	-	-
Year 1	3446927	-6557288	3446927	0.8333	2872439
Year 2	3982322	-2574966	7429249	0.6944	2765501
Year 3	3957110	1382144	11386359	0.5787	2289994
Year 4	3233927	4616071	14620286	0.4823	1559571
TOTAL					9487506

The Net NPV after 4 years is -516709

At 20% discount rate the NPV is negative (9487506 - 10004215 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Touche Deloitte 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 Touche Deloitte has a NPV value higher than Zero then finance managers at Touche Deloitte 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 Touche Deloitte, then the stock price of the Touche Deloitte 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 Touche Deloitte 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 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.

Understanding of risks involved in 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.

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 Deloitte & Touche (B): Changing the Workplace

References & Further Readings

Rosabeth Moss Kanter, Jane Roessner (2018), "Deloitte & Touche (B): Changing the Workplace Harvard Business Review Case Study. Published by HBR Publications.