The EMBI Investor 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 The EMBI Investor case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. The EMBI Investor case study is a Harvard Business School (HBR) case study written by Miguel Angel Canela Campos, Justyna Gorecka-Pietrucha, Miguel Angel Arino Martin. The The EMBI Investor (referred as “Embi Correlation” 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, Risk management.

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 The EMBI Investor Case Study

The EMBI Investor case is a practical application of statistical analysis in financial analysis. It uses the Capital Asset Pricing Model (CAPM) to introduce some basic aspects of statistics and finance and presents how these two aspects, the financial and the statistical, can be connected. This fosters interest in statistical tools through their use in financial analysis.The objectives of the case are: (a) to introduce the concepts of the regression line and the correlation, and (b) to illustrate these concepts through their application to a well-known financial model. Consequently, the equation used in the CAPM model serves as a tool to present the simple linear regression model as well as fundamental statistical measures, such as mean, standard deviation, correlation and the R-squared statistic.Based on the returns of bonds indexes, readers/students can familiarize themselves with the notions of expected return, volatility and risk and, in relation, statistical terms like mean and standard deviation. The beta coefficient in the CAPM equation is the financial equivalent of the slope in statistics. The variability of the returns as related to risk, both systemic and non-systemic, is also presented as a particular case of the decomposition of the actual value of the dependent variable into the sum of the predicted value and the residual. This dependency, along with the correlation and the squared correlation (R-squared statistic), are also explained. This case requires basic knowledge of Excel or an analogous open source spreadsheet application. It is assumed that calculations will be performed using standard spreadsheet functions and the data is supplied in an Excel file (embi-data.xls).

Case Authors : Miguel Angel Canela Campos, Justyna Gorecka-Pietrucha, Miguel Angel Arino Martin

Topic : Leadership & Managing People

Related Areas : Risk management

---

Calculating Net Present Value (NPV) at 6% for The EMBI Investor Case Study

Years	Cash Flow	Net Cash Flow	Cumulative     Cash Flow	Discount Rate @ 6 %	Discounted Cash Flows
Year 0	(10004005)	-10004005	-	-
Year 1	3464033	-6539972	3464033	0.9434	3267956
Year 2	3967386	-2572586	7431419	0.89	3530959
Year 3	3949635	1377049	11381054	0.8396	3316190
Year 4	3240641	4617690	14621695	0.7921	2566891
TOTAL			14621695		12681996

The Net Present Value at 6% discount rate is 2677991

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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Embi Correlation 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 Embi Correlation 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 The EMBI Investor

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 Embi Correlation 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 Embi Correlation 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	(10004005)	-10004005	-	-
Year 1	3464033	-6539972	3464033	0.8696	3012203
Year 2	3967386	-2572586	7431419	0.7561	2999914
Year 3	3949635	1377049	11381054	0.6575	2596949
Year 4	3240641	4617690	14621695	0.5718	1852847
TOTAL					10461913

The Net NPV after 4 years is 457908

(10461913 - 10004005 )

---

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	(10004005)	-10004005	-	-
Year 1	3464033	-6539972	3464033	0.8333	2886694
Year 2	3967386	-2572586	7431419	0.6944	2755129
Year 3	3949635	1377049	11381054	0.5787	2285668
Year 4	3240641	4617690	14621695	0.4823	1562809
TOTAL					9490301

The Net NPV after 4 years is -513704

At 20% discount rate the NPV is negative (9490301 - 10004005 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Embi Correlation 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 Embi Correlation has a NPV value higher than Zero then finance managers at Embi Correlation 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 Embi Correlation, then the stock price of the Embi Correlation 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 Embi Correlation 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.

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.

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 The EMBI Investor

References & Further Readings

Miguel Angel Canela Campos, Justyna Gorecka-Pietrucha, Miguel Angel Arino Martin (2018), "The EMBI Investor Harvard Business Review Case Study. Published by HBR Publications.