×




Jonah Creighton (A) 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 Jonah Creighton (A) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Jonah Creighton (A) case study is a Harvard Business School (HBR) case study written by Anne Donnellon, Joshua D. Margolis. The Jonah Creighton (A) (referred as “Jonah Creighton” 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, Informal leadership, Managing up, Personnel policies.

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 Jonah Creighton (A) Case Study


How do you manage yourself and your interaction with others when you feel your personal values challenged? What should you be aware of as you proceed with sensitive, ethical issues? Jonah Creighton coordinates the company's fast-track training program, and when he tries to place some participants at two of the company's overseas divisions, he learns of their discriminatory hiring practices. He finds this deeply troubling and attempts to have the issue addressed by his supervisor and others at the company. As he tries to act in accordance with his personal standards and convictions, his relationship with his supervisor deteriorates, and he feels increasingly uncertain about his future at the company. People do not seem to be responding to the problems he sees, and Jonah wonders how to proceed.


Case Authors : Anne Donnellon, Joshua D. Margolis

Topic : Leadership & Managing People

Related Areas : Informal leadership, Managing up, Personnel policies




Calculating Net Present Value (NPV) at 6% for Jonah Creighton (A) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10020186) -10020186 - -
Year 1 3452363 -6567823 3452363 0.9434 3256946
Year 2 3957783 -2610040 7410146 0.89 3522413
Year 3 3949285 1339245 11359431 0.8396 3315896
Year 4 3246561 4585806 14605992 0.7921 2571580
TOTAL 14605992 12666835




The Net Present Value at 6% discount rate is 2646649

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. Payback Period
3. Internal Rate of Return
4. Profitability Index

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 Jonah Creighton 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. Jonah Creighton 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 Jonah Creighton (A)

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 Jonah Creighton 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 Jonah Creighton 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 (10020186) -10020186 - -
Year 1 3452363 -6567823 3452363 0.8696 3002055
Year 2 3957783 -2610040 7410146 0.7561 2992653
Year 3 3949285 1339245 11359431 0.6575 2596719
Year 4 3246561 4585806 14605992 0.5718 1856232
TOTAL 10447658


The Net NPV after 4 years is 427472

(10447658 - 10020186 )








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 (10020186) -10020186 - -
Year 1 3452363 -6567823 3452363 0.8333 2876969
Year 2 3957783 -2610040 7410146 0.6944 2748460
Year 3 3949285 1339245 11359431 0.5787 2285466
Year 4 3246561 4585806 14605992 0.4823 1565664
TOTAL 9476560


The Net NPV after 4 years is -543626

At 20% discount rate the NPV is negative (9476560 - 10020186 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Jonah Creighton 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 Jonah Creighton has a NPV value higher than Zero then finance managers at Jonah Creighton 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 Jonah Creighton, then the stock price of the Jonah Creighton 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 Jonah Creighton 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 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 can impact the cash flow of the project.

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 Jonah Creighton (A)

References & Further Readings

Anne Donnellon, Joshua D. Margolis (2018), "Jonah Creighton (A) Harvard Business Review Case Study. Published by HBR Publications.


RTC Group PLC SWOT Analysis / TOWS Matrix

Services , Business Services


Skeena Resources SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Mr Max Corp SWOT Analysis / TOWS Matrix

Services , Retail (Specialty)


Faes Farma SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Hanon Systems SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods


LDLC SWOT Analysis / TOWS Matrix

Services , Retail (Technology)


Korea Ratings SWOT Analysis / TOWS Matrix

Services , Business Services


NRK SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Indus Holding AG SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


Power Grid SWOT Analysis / TOWS Matrix

Utilities , Electric Utilities


Helios Techno Holding SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls