×




UBS and Auction Rate Securities (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 UBS and Auction Rate Securities (A) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. UBS and Auction Rate Securities (A) case study is a Harvard Business School (HBR) case study written by Daniel B. Bergstresser, Shawn Cole, Siddharth Shenai. The UBS and Auction Rate Securities (A) (referred as “Ubs Illiquid” from here on) case study provides evaluation & decision scenario in field of Finance & Accounting. It also touches upon business topics such as - Value proposition, Financial management, Financial markets, Recession, 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 UBS and Auction Rate Securities (A) Case Study


UBS, a global financial services company, must decide whether to continue to support the market for Auction Rate Securities in the face of a growing financial crisis. These instruments, underwritten by UBS, were marketed to clients as highly liquid and safe alternatives to cash. UBS' decision becomes urgent when Citigroup, another leading underwriter of ARS, decides to let their auctions fail, leaving clients with illiquid assets of uncertain value. The case explores theoretical and practical aspects of liquidity risk, and challenges students to evaluate the benefits of honoring implicit commitments to customers against the costs of acquiring billions of dollars in illiquid assets. The (B) and (C) cases consider the implications of UBS decision.


Case Authors : Daniel B. Bergstresser, Shawn Cole, Siddharth Shenai

Topic : Finance & Accounting

Related Areas : Financial management, Financial markets, Recession, Risk management




Calculating Net Present Value (NPV) at 6% for UBS and Auction Rate Securities (A) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10005867) -10005867 - -
Year 1 3466351 -6539516 3466351 0.9434 3270142
Year 2 3977970 -2561546 7444321 0.89 3540379
Year 3 3973983 1412437 11418304 0.8396 3336633
Year 4 3242821 4655258 14661125 0.7921 2568618
TOTAL 14661125 12715772




The Net Present Value at 6% discount rate is 2709905

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. Ubs Illiquid 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 Ubs Illiquid 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 UBS and Auction Rate Securities (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 Finance & Accounting 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 Ubs Illiquid 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 Ubs Illiquid 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 (10005867) -10005867 - -
Year 1 3466351 -6539516 3466351 0.8696 3014218
Year 2 3977970 -2561546 7444321 0.7561 3007917
Year 3 3973983 1412437 11418304 0.6575 2612958
Year 4 3242821 4655258 14661125 0.5718 1854093
TOTAL 10489187


The Net NPV after 4 years is 483320

(10489187 - 10005867 )








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 (10005867) -10005867 - -
Year 1 3466351 -6539516 3466351 0.8333 2888626
Year 2 3977970 -2561546 7444321 0.6944 2762479
Year 3 3973983 1412437 11418304 0.5787 2299759
Year 4 3242821 4655258 14661125 0.4823 1563860
TOTAL 9514724


The Net NPV after 4 years is -491143

At 20% discount rate the NPV is negative (9514724 - 10005867 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Ubs Illiquid 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 Ubs Illiquid has a NPV value higher than Zero then finance managers at Ubs Illiquid 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 Ubs Illiquid, then the stock price of the Ubs Illiquid 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 Ubs Illiquid 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 can impact the cash flow of the project.

What will be a multi year spillover effect of various taxation regulations.

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.

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 UBS and Auction Rate Securities (A)

References & Further Readings

Daniel B. Bergstresser, Shawn Cole, Siddharth Shenai (2018), "UBS and Auction Rate Securities (A) Harvard Business Review Case Study. Published by HBR Publications.


CCM Duopharma Biotech SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


CI SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


eMagin SWOT Analysis / TOWS Matrix

Technology , Semiconductors


Leechem SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Zeder SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Divi's Labs SWOT Analysis / TOWS Matrix

Healthcare , Biotechnology & Drugs


Jinhui SWOT Analysis / TOWS Matrix

Transportation , Water Transportation


Kinaxis Inc SWOT Analysis / TOWS Matrix

Technology , Software & Programming