Introduction to Net Present Value (NPV) - What is Net Present Value (NPV) ? How it impacts financial decisions regarding project management?

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Ctrip: Scientifically Managing Travel Services case study is a Harvard Business School (HBR) case study written by David A. Garvin, Nancy Hua Dai. The Ctrip: Scientifically Managing Travel Services (referred as “Ctrip Travel” 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, Collaboration, Competition, Cross-cultural management, Data, Entrepreneurship, Growth strategy, Knowledge management, Leadership, Marketing.

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.

Ctrip is a $437 million Chinese on-line travel services company with a scientific, data driven approach to management. The case explores Ctrip's founding and early growth, its expansion into multiple market segments including hotel reservations, air ticketing, leisure travel, and corporate travel, and the sources of its competitive advantage. The firm's culture, organization and call center operations are described in detail, as are its decision-making and business processes. At the end of the case, executives are considering whether Ctrip should actively pursue either the budget or luxury travel segments, which would mean shifting attention from the company's core customer base of Frequent Independent Travelers.

Years | Cash Flow | Net Cash Flow | Cumulative Cash Flow |
Discount Rate @ 6 % |
Discounted Cash Flows |
---|---|---|---|---|---|

Year 0 | (10016248) | -10016248 | - | - | |

Year 1 | 3451157 | -6565091 | 3451157 | 0.9434 | 3255808 |

Year 2 | 3963545 | -2601546 | 7414702 | 0.89 | 3527541 |

Year 3 | 3957414 | 1355868 | 11372116 | 0.8396 | 3322721 |

Year 4 | 3244913 | 4600781 | 14617029 | 0.7921 | 2570275 |

TOTAL | 14617029 | 12676346 |

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 -

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

There are four types of capital budgeting techniques that are widely used in the corporate world –

1. Payback Period

2. Profitability Index

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. Timing of the expected cash flows – stockholders of Ctrip Travel 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. Ctrip Travel shareholders have preference for diversified projects investment rather than prospective high income from a single capital intensive project.

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

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 Ctrip Travel 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 Ctrip Travel 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.

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 | (10016248) | -10016248 | - | - | |

Year 1 | 3451157 | -6565091 | 3451157 | 0.8696 | 3001006 |

Year 2 | 3963545 | -2601546 | 7414702 | 0.7561 | 2997009 |

Year 3 | 3957414 | 1355868 | 11372116 | 0.6575 | 2602064 |

Year 4 | 3244913 | 4600781 | 14617029 | 0.5718 | 1855290 |

TOTAL | 10455369 |

(10455369 - 10016248 )

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 | (10016248) | -10016248 | - | - | |

Year 1 | 3451157 | -6565091 | 3451157 | 0.8333 | 2875964 |

Year 2 | 3963545 | -2601546 | 7414702 | 0.6944 | 2752462 |

Year 3 | 3957414 | 1355868 | 11372116 | 0.5787 | 2290170 |

Year 4 | 3244913 | 4600781 | 14617029 | 0.4823 | 1564869 |

TOTAL | 9483465 |

At 20% discount rate the NPV is negative (9483465 - 10016248 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Ctrip Travel to discount cash flow at lower discount rates such as 15%.

Simplest Approach – If the investment project of Ctrip Travel has a NPV value higher than Zero then finance managers at Ctrip Travel 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 Ctrip Travel, then the stock price of the Ctrip Travel 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.

Project selection is often a far more complex decision than just choosing it based on the NPV number. Finance managers at Ctrip Travel 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 –

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.

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.

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.

** David A. Garvin, Nancy Hua Dai (2018)**, "Ctrip: Scientifically Managing Travel Services Harvard Business Review Case Study. Published by HBR Publications.

- Founder's Group Diversification Net Present Value (NPV) Case Study Solution & Analysis
- Sapientis and the Launch of CECE Net Present Value (NPV) Case Study Solution & Analysis
- Renewing GE: The Africa Project (A) Net Present Value (NPV) Case Study Solution & Analysis
- Hindustan Petroleum Corporation Ltd.: Driving Change Through Internal Communication Net Present Value (NPV)Case Study Solution & Analysis
- Better Place: The Electric Vehicle Renaissance Net Present Value (NPV) Case Study Solution & Analysis

- Will Your Workers Sue You? State-by-State Risks And Strategic Responses Net Present Value (NPV) Case Study Solution & Analysis
- Taikang Insurance: Standing Out in China's Crowded Insurance Market Net Present Value (NPV) Case Study Solution & Analysis
- Chips on the Side (A): The Buy-Out of Avago Technologies Net Present Value (NPV) Case Study Solution & Analysis
- Citibank: Weathering the Commercial Real Estate Crisis of the Early 1990s Net Present Value (NPV) Case Study Solution & Analysis
- Supply Chain Trust: The Catalyst For Collaborative Innovation Net Present Value (NPV) Case Study Solution & Analysis

Feel free to connect with us if you need business research.

You can download Excel Template of Case Study Solution & Analysis of Ctrip: Scientifically Managing Travel Services