×




Jensen Shoes: Lyndon Brooks' Story 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 Jensen Shoes: Lyndon Brooks' Story case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Jensen Shoes: Lyndon Brooks' Story case study is a Harvard Business School (HBR) case study written by Mary Gentile, Pamela J. Maus. The Jensen Shoes: Lyndon Brooks' Story (referred as “Jensen Receiving” 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, Communication, Diversity, Gender.

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 Jensen Shoes: Lyndon Brooks' Story Case Study


Jane Kravitz (Caucasian female), strategic product manager, and Lyndon Brooks (African American male), a member of her staff at Jensen Shoes, a successful producer and marketer of casual, athletic, and children's footwear, are assigned to new positions and to each other at the start of the story. Presents their very different points of view on their first couple of months working together. Can be taught in a variety of ways: with all students receiving both cases; half receiving one and half receiving the other; or a third of the class receiving both, one third receiving one, and one third receiving the other (as is appropriate). Should be used with Jensen Shoes: Jane Kravitz's Story. This case is a revised version of Jensen shoes: Lyndon Twitchell's Story.


Case Authors : Mary Gentile, Pamela J. Maus

Topic : Leadership & Managing People

Related Areas : Communication, Diversity, Gender




Calculating Net Present Value (NPV) at 6% for Jensen Shoes: Lyndon Brooks' Story Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10001074) -10001074 - -
Year 1 3457041 -6544033 3457041 0.9434 3261359
Year 2 3975950 -2568083 7432991 0.89 3538581
Year 3 3949840 1381757 11382831 0.8396 3316362
Year 4 3224741 4606498 14607572 0.7921 2554297
TOTAL 14607572 12670600




The Net Present Value at 6% discount rate is 2669526

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. Net Present Value
2. Profitability Index
3. Internal Rate of Return
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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Jensen Receiving 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 Jensen Receiving 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 Jensen Shoes: Lyndon Brooks' Story

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 Jensen Receiving 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 Jensen Receiving 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 (10001074) -10001074 - -
Year 1 3457041 -6544033 3457041 0.8696 3006123
Year 2 3975950 -2568083 7432991 0.7561 3006389
Year 3 3949840 1381757 11382831 0.6575 2597084
Year 4 3224741 4606498 14607572 0.5718 1843756
TOTAL 10453352


The Net NPV after 4 years is 452278

(10453352 - 10001074 )








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 (10001074) -10001074 - -
Year 1 3457041 -6544033 3457041 0.8333 2880868
Year 2 3975950 -2568083 7432991 0.6944 2761076
Year 3 3949840 1381757 11382831 0.5787 2285787
Year 4 3224741 4606498 14607572 0.4823 1555141
TOTAL 9482872


The Net NPV after 4 years is -518202

At 20% discount rate the NPV is negative (9482872 - 10001074 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Jensen Receiving 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 Jensen Receiving has a NPV value higher than Zero then finance managers at Jensen Receiving 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 Jensen Receiving, then the stock price of the Jensen Receiving 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 Jensen Receiving 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 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.

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 Jensen Shoes: Lyndon Brooks' Story

References & Further Readings

Mary Gentile, Pamela J. Maus (2018), "Jensen Shoes: Lyndon Brooks' Story Harvard Business Review Case Study. Published by HBR Publications.


NH Hoteles SWOT Analysis / TOWS Matrix

Services , Hotels & Motels


Technocraft Industries India SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


Kingfa Science and Tech India SWOT Analysis / TOWS Matrix

Basic Materials , Chemicals - Plastics & Rubber


Owens-Illinois SWOT Analysis / TOWS Matrix

Basic Materials , Containers & Packaging


Frmo Corp SWOT Analysis / TOWS Matrix

Financial , Investment Services


I-Berhad SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


New Hoong Fatt SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


Giordano Int SWOT Analysis / TOWS Matrix

Services , Retail (Apparel)


European Investment SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


OUE Hospitality Trust SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


OI ON N1 SWOT Analysis / TOWS Matrix

Services , Communications Services