×




Ace Social Venture Fund: Estimating Social Value Creation 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 Ace Social Venture Fund: Estimating Social Value Creation case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Ace Social Venture Fund: Estimating Social Value Creation case study is a Harvard Business School (HBR) case study written by Suneel C. Udpa. The Ace Social Venture Fund: Estimating Social Value Creation (referred as “Social Approaches” from here on) case study provides evaluation & decision scenario in field of Finance & Accounting. It also touches upon business topics such as - Value proposition, .

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 Ace Social Venture Fund: Estimating Social Value Creation Case Study


The ACE Venture Fund case is a 501(c)3 social venture fund that hopes to invest in projects that help the poor around the world. The donors of the fund, 15 Boston-based high-tech entrepreneurs, were interested in backing social entrepreneurs who had innovative and unique approaches to solving social problems. The case provides opportunities for students to: understand how to develop a cohesive strategy for a venture focused on maximizing social value; explore the range of approaches available to evaluate the social impact of investments in the nonprofit sector as well as in the field of corporate social responsibility; appreciate the importance of defining the metrics, especially in the field of social value creation, since there are no standardized definitions for even the commonly used metrics; understand the specific data needs under various approaches; and understand the implications of the data requirements of various approaches on project selection for funding.


Case Authors : Suneel C. Udpa

Topic : Finance & Accounting

Related Areas :




Calculating Net Present Value (NPV) at 6% for Ace Social Venture Fund: Estimating Social Value Creation Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10028252) -10028252 - -
Year 1 3467749 -6560503 3467749 0.9434 3271461
Year 2 3974210 -2586293 7441959 0.89 3537033
Year 3 3950026 1363733 11391985 0.8396 3316518
Year 4 3224757 4588490 14616742 0.7921 2554310
TOTAL 14616742 12679322




The Net Present Value at 6% discount rate is 2651070

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. Internal Rate of Return
2. Profitability Index
3. Net Present Value
4. Payback Period

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. Social Approaches 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 Social Approaches 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 Ace Social Venture Fund: Estimating Social Value Creation

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 Social Approaches 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 Social Approaches 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 (10028252) -10028252 - -
Year 1 3467749 -6560503 3467749 0.8696 3015434
Year 2 3974210 -2586293 7441959 0.7561 3005074
Year 3 3950026 1363733 11391985 0.6575 2597206
Year 4 3224757 4588490 14616742 0.5718 1843765
TOTAL 10461479


The Net NPV after 4 years is 433227

(10461479 - 10028252 )








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 (10028252) -10028252 - -
Year 1 3467749 -6560503 3467749 0.8333 2889791
Year 2 3974210 -2586293 7441959 0.6944 2759868
Year 3 3950026 1363733 11391985 0.5787 2285895
Year 4 3224757 4588490 14616742 0.4823 1555149
TOTAL 9490703


The Net NPV after 4 years is -537549

At 20% discount rate the NPV is negative (9490703 - 10028252 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Social Approaches 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 Social Approaches has a NPV value higher than Zero then finance managers at Social Approaches 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 Social Approaches, then the stock price of the Social Approaches 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 Social Approaches 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.

Understanding of risks involved in 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 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.

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 Ace Social Venture Fund: Estimating Social Value Creation

References & Further Readings

Suneel C. Udpa (2018), "Ace Social Venture Fund: Estimating Social Value Creation Harvard Business Review Case Study. Published by HBR Publications.


Computer Forms SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Office Supplies


Zhezhong Cons A SWOT Analysis / TOWS Matrix

Capital Goods , Construction - Raw Materials


Euronext SWOT Analysis / TOWS Matrix

Financial , Investment Services


Chasen Holdings Ltd SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Lidco SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


Matsumoto Yushi Seiyaku SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Monsanto India SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Camber Energy SWOT Analysis / TOWS Matrix

Energy , Oil & Gas - Integrated