×




Anne Mulcahy: Leading Xerox Through the Perfect Storm (B) 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 Anne Mulcahy: Leading Xerox Through the Perfect Storm (B) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Anne Mulcahy: Leading Xerox Through the Perfect Storm (B) case study is a Harvard Business School (HBR) case study written by William W. George, Andrew N. McLean. The Anne Mulcahy: Leading Xerox Through the Perfect Storm (B) (referred as “Copy Mulcahy” 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, Crisis management, Financial management, Government, Leadership, Organizational culture, Strategy, Work-life balance.

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 Anne Mulcahy: Leading Xerox Through the Perfect Storm (B) Case Study


This case is available in only hard copy format (HBP does not have digital distribution rights to the content). As a result, a digital Educator Copy of the case is not available through this web site.Supplements the (A) case.


Case Authors : William W. George, Andrew N. McLean

Topic : Leadership & Managing People

Related Areas : Crisis management, Financial management, Government, Leadership, Organizational culture, Strategy, Work-life balance




Calculating Net Present Value (NPV) at 6% for Anne Mulcahy: Leading Xerox Through the Perfect Storm (B) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10023506) -10023506 - -
Year 1 3452333 -6571173 3452333 0.9434 3256918
Year 2 3975232 -2595941 7427565 0.89 3537942
Year 3 3944958 1349017 11372523 0.8396 3312263
Year 4 3243014 4592031 14615537 0.7921 2568771
TOTAL 14615537 12675894




The Net Present Value at 6% discount rate is 2652388

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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Copy Mulcahy 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 Copy Mulcahy 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 Anne Mulcahy: Leading Xerox Through the Perfect Storm (B)

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 Copy Mulcahy 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 Copy Mulcahy 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 (10023506) -10023506 - -
Year 1 3452333 -6571173 3452333 0.8696 3002029
Year 2 3975232 -2595941 7427565 0.7561 3005847
Year 3 3944958 1349017 11372523 0.6575 2593874
Year 4 3243014 4592031 14615537 0.5718 1854204
TOTAL 10455953


The Net NPV after 4 years is 432447

(10455953 - 10023506 )








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 (10023506) -10023506 - -
Year 1 3452333 -6571173 3452333 0.8333 2876944
Year 2 3975232 -2595941 7427565 0.6944 2760578
Year 3 3944958 1349017 11372523 0.5787 2282962
Year 4 3243014 4592031 14615537 0.4823 1563954
TOTAL 9484437


The Net NPV after 4 years is -539069

At 20% discount rate the NPV is negative (9484437 - 10023506 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Copy Mulcahy 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 Copy Mulcahy has a NPV value higher than Zero then finance managers at Copy Mulcahy 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 Copy Mulcahy, then the stock price of the Copy Mulcahy 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 Copy Mulcahy 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 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.

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.






Negotiation Strategy of Anne Mulcahy: Leading Xerox Through the Perfect Storm (B)

References & Further Readings

William W. George, Andrew N. McLean (2018), "Anne Mulcahy: Leading Xerox Through the Perfect Storm (B) Harvard Business Review Case Study. Published by HBR Publications.


Retelit SWOT Analysis / TOWS Matrix

Services , Communications Services


Ak Petrochemic SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


NeoGenomics SWOT Analysis / TOWS Matrix

Healthcare , Healthcare Facilities


Fortune Mate SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Mudrick Capital A SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Global Ship Lease SWOT Analysis / TOWS Matrix

Transportation , Water Transportation


Key Tronic SWOT Analysis / TOWS Matrix

Technology , Computer Peripherals


Minda Corp SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


Mid Penn SWOT Analysis / TOWS Matrix

Financial , Regional Banks


MAA SWOT Analysis / TOWS Matrix

Financial , Insurance (Prop. & Casualty)