×




Leadership at TDC Sunrise: "Always a Smile" or "Communication is Life"? 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 Leadership at TDC Sunrise: "Always a Smile" or "Communication is Life"? case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Leadership at TDC Sunrise: "Always a Smile" or "Communication is Life"? case study is a Harvard Business School (HBR) case study written by Preston Bottger, George Radler. The Leadership at TDC Sunrise: "Always a Smile" or "Communication is Life"? (referred as “Tdc Sunrise” 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, Leadership, Mergers & acquisitions, Motivating people, Regulation, Transparency.

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 Leadership at TDC Sunrise: "Always a Smile" or "Communication is Life"? Case Study


This is a leadership case based on the real-life example of a turnaround in the Swiss telecom industry. Within three years, TDC sunrise (sunrise) went from massive losses (equivalent to around 27% of sales) to respectable profit levels, a year earlier than initially anticipated. TDC, the Danish telephone incumbent, was pursuing a growth strategy. This was the largest foreign investment by any Danish company. The case describes the developments after Kim Frimer, sunrise's CEO & president, was asked to "fix" sunrise. Frimer was a rising star within TDC "who was thrown into this job and then had to deliver." Although Frimer had an entrepreneurial background, as well as a good understanding of the industry, his capacity to move people to action is impressive. He and his team brought accountability, discipline and focus to the organization, greatly enhanced processes and thereby improved productivity. They also seem to have been successful in pleasing customers and employees, as well as superiors in Copenhagen.


Case Authors : Preston Bottger, George Radler

Topic : Leadership & Managing People

Related Areas : Leadership, Mergers & acquisitions, Motivating people, Regulation, Transparency




Calculating Net Present Value (NPV) at 6% for Leadership at TDC Sunrise: "Always a Smile" or "Communication is Life"? Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10010997) -10010997 - -
Year 1 3460183 -6550814 3460183 0.9434 3264324
Year 2 3973709 -2577105 7433892 0.89 3536587
Year 3 3936726 1359621 11370618 0.8396 3305351
Year 4 3240303 4599924 14610921 0.7921 2566623
TOTAL 14610921 12672885




The Net Present Value at 6% discount rate is 2661888

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. Internal Rate of Return
3. Payback Period
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. Tdc Sunrise 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 Tdc Sunrise 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 Leadership at TDC Sunrise: "Always a Smile" or "Communication is Life"?

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 Tdc Sunrise 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 Tdc Sunrise 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 (10010997) -10010997 - -
Year 1 3460183 -6550814 3460183 0.8696 3008855
Year 2 3973709 -2577105 7433892 0.7561 3004695
Year 3 3936726 1359621 11370618 0.6575 2588461
Year 4 3240303 4599924 14610921 0.5718 1852654
TOTAL 10454665


The Net NPV after 4 years is 443668

(10454665 - 10010997 )








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 (10010997) -10010997 - -
Year 1 3460183 -6550814 3460183 0.8333 2883486
Year 2 3973709 -2577105 7433892 0.6944 2759520
Year 3 3936726 1359621 11370618 0.5787 2278198
Year 4 3240303 4599924 14610921 0.4823 1562646
TOTAL 9483850


The Net NPV after 4 years is -527147

At 20% discount rate the NPV is negative (9483850 - 10010997 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Tdc Sunrise 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 Tdc Sunrise has a NPV value higher than Zero then finance managers at Tdc Sunrise 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 Tdc Sunrise, then the stock price of the Tdc Sunrise 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 Tdc Sunrise 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 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.

Understanding of risks involved in the project.

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 Leadership at TDC Sunrise: "Always a Smile" or "Communication is Life"?

References & Further Readings

Preston Bottger, George Radler (2018), "Leadership at TDC Sunrise: "Always a Smile" or "Communication is Life"? Harvard Business Review Case Study. Published by HBR Publications.


Diana Shipping SWOT Analysis / TOWS Matrix

Transportation , Water Transportation


Image Scan SWOT Analysis / TOWS Matrix

Technology , Scientific & Technical Instr.


Advance Residence SWOT Analysis / TOWS Matrix

Services , Real Estate Operations


Raiz Invest SWOT Analysis / TOWS Matrix

Technology , Software & Programming


Yango A SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Ruihe Decoration A SWOT Analysis / TOWS Matrix

Capital Goods , Construction Services


Graines Voltz SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Ekso Bionics SWOT Analysis / TOWS Matrix

Healthcare , Medical Equipment & Supplies


Media Prima SWOT Analysis / TOWS Matrix

Services , Broadcasting & Cable TV