Strategic Fit: Key to Growing Enterprise Value Through Organizational Capital 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 Strategic Fit: Key to Growing Enterprise Value Through Organizational Capital case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Strategic Fit: Key to Growing Enterprise Value Through Organizational Capital case study is a Harvard Business School (HBR) case study written by Sandra Jeanquart Miles, Mark Van Clieaf. The Strategic Fit: Key to Growing Enterprise Value Through Organizational Capital (referred as “Capital Organizational” 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, Financial management, Growth strategy, Human resource management, Innovation, Leadership.

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 Strategic Fit: Key to Growing Enterprise Value Through Organizational Capital Case Study

Organizational capital is an intangible asset that is a continuous creator of value through generating above-normal revenue growth, innovation, operational excellence, and stakeholder relationships. The elusive nature of organizational capital stems from competing perspectives on how it can be defined and managed. This article presents a comprehensive model for understanding the critical process, components, and necessary linkages that result in increased enterprise value through the creation of organizational capital. Attention is given to the factors that influence organizational capital (fit among leadership, strategy, and organization design), its influence on human capital, and, ultimately, the impact on operational excellence, stakeholder capital, and the essential levels of innovation that drive capital efficient growth. Guidance is provided for the CEO, CFO, and CHRO wishing to harness the power of organizational capital and increase both current and future value of the firm.

Case Authors : Sandra Jeanquart Miles, Mark Van Clieaf

Topic : Leadership & Managing People

Related Areas : Financial management, Growth strategy, Human resource management, Innovation, Leadership

---

Calculating Net Present Value (NPV) at 6% for Strategic Fit: Key to Growing Enterprise Value Through Organizational Capital Case Study

Years	Cash Flow	Net Cash Flow	Cumulative     Cash Flow	Discount Rate @ 6 %	Discounted Cash Flows
Year 0	(10002422)	-10002422	-	-
Year 1	3447962	-6554460	3447962	0.9434	3252794
Year 2	3957706	-2596754	7405668	0.89	3522344
Year 3	3963747	1366993	11369415	0.8396	3328038
Year 4	3244180	4611173	14613595	0.7921	2569694
TOTAL			14613595		12672871

The Net Present Value at 6% discount rate is 2670449

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. Net Present Value
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. Capital Organizational 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 Capital Organizational 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 Strategic Fit: Key to Growing Enterprise Value Through Organizational Capital

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 Capital Organizational 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 Capital Organizational 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	(10002422)	-10002422	-	-
Year 1	3447962	-6554460	3447962	0.8696	2998228
Year 2	3957706	-2596754	7405668	0.7561	2992594
Year 3	3963747	1366993	11369415	0.6575	2606228
Year 4	3244180	4611173	14613595	0.5718	1854870
TOTAL					10451921

The Net NPV after 4 years is 449499

(10451921 - 10002422 )

---

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	(10002422)	-10002422	-	-
Year 1	3447962	-6554460	3447962	0.8333	2873302
Year 2	3957706	-2596754	7405668	0.6944	2748407
Year 3	3963747	1366993	11369415	0.5787	2293835
Year 4	3244180	4611173	14613595	0.4823	1564516
TOTAL					9480059

The Net NPV after 4 years is -522363

At 20% discount rate the NPV is negative (9480059 - 10002422 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Capital Organizational 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 Capital Organizational has a NPV value higher than Zero then finance managers at Capital Organizational 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 Capital Organizational, then the stock price of the Capital Organizational 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 Capital Organizational 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 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.

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

What can impact the cash flow of 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 Strategic Fit: Key to Growing Enterprise Value Through Organizational Capital

References & Further Readings

Sandra Jeanquart Miles, Mark Van Clieaf (2018), "Strategic Fit: Key to Growing Enterprise Value Through Organizational Capital Harvard Business Review Case Study. Published by HBR Publications.