×




Double Career Negotiation (B): Confidential Instructions for the Medical Doctor 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 Double Career Negotiation (B): Confidential Instructions for the Medical Doctor case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Double Career Negotiation (B): Confidential Instructions for the Medical Doctor case study is a Harvard Business School (HBR) case study written by Horacio Falcao, Serena Wee, Heather Grover, Chi-Ying Cheng. The Double Career Negotiation (B): Confidential Instructions for the Medical Doctor (referred as “Doctor In1225” 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, Difficult conversations, Financial markets, Gender, Growth strategy, International business, Leadership, Negotiations.

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 Double Career Negotiation (B): Confidential Instructions for the Medical Doctor Case Study


Supplement to case IN1225. A scored 1-on-1 multi-issue negotiation between two romantic partners (an MBA student and medical doctor). After being away for one year and having promised to return to India, the MBA student receives an excellent offer to work abroad. Where will they settle and what will the couple do as regards their future plans and dreams?


Case Authors : Horacio Falcao, Serena Wee, Heather Grover, Chi-Ying Cheng

Topic : Leadership & Managing People

Related Areas : Difficult conversations, Financial markets, Gender, Growth strategy, International business, Leadership, Negotiations




Calculating Net Present Value (NPV) at 6% for Double Career Negotiation (B): Confidential Instructions for the Medical Doctor Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10017191) -10017191 - -
Year 1 3456608 -6560583 3456608 0.9434 3260951
Year 2 3962356 -2598227 7418964 0.89 3526483
Year 3 3960986 1362759 11379950 0.8396 3325720
Year 4 3249092 4611851 14629042 0.7921 2573585
TOTAL 14629042 12686739




The Net Present Value at 6% discount rate is 2669548

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. Timing of the expected cash flows – stockholders of Doctor In1225 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. Doctor In1225 shareholders have preference for diversified projects investment rather than prospective high income from a single capital intensive project.






Formula and Steps to Calculate Net Present Value (NPV) of Double Career Negotiation (B): Confidential Instructions for the Medical Doctor

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 Doctor In1225 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 Doctor In1225 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 (10017191) -10017191 - -
Year 1 3456608 -6560583 3456608 0.8696 3005746
Year 2 3962356 -2598227 7418964 0.7561 2996110
Year 3 3960986 1362759 11379950 0.6575 2604413
Year 4 3249092 4611851 14629042 0.5718 1857679
TOTAL 10463948


The Net NPV after 4 years is 446757

(10463948 - 10017191 )








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 (10017191) -10017191 - -
Year 1 3456608 -6560583 3456608 0.8333 2880507
Year 2 3962356 -2598227 7418964 0.6944 2751636
Year 3 3960986 1362759 11379950 0.5787 2292237
Year 4 3249092 4611851 14629042 0.4823 1566885
TOTAL 9491265


The Net NPV after 4 years is -525926

At 20% discount rate the NPV is negative (9491265 - 10017191 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Doctor In1225 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 Doctor In1225 has a NPV value higher than Zero then finance managers at Doctor In1225 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 Doctor In1225, then the stock price of the Doctor In1225 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 Doctor In1225 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 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.

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 Double Career Negotiation (B): Confidential Instructions for the Medical Doctor

References & Further Readings

Horacio Falcao, Serena Wee, Heather Grover, Chi-Ying Cheng (2018), "Double Career Negotiation (B): Confidential Instructions for the Medical Doctor Harvard Business Review Case Study. Published by HBR Publications.


Sankyo Seiko Co Ltd SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


FGL SWOT Analysis / TOWS Matrix

Financial , Insurance (Life)


HI Special III SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services


Nexans SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Jerash SWOT Analysis / TOWS Matrix

Consumer Cyclical , Apparel/Accessories


Atlas Air SWOT Analysis / TOWS Matrix

Transportation , Misc. Transportation


Gentherm SWOT Analysis / TOWS Matrix

Consumer Cyclical , Auto & Truck Parts


EN Shoham SWOT Analysis / TOWS Matrix

Capital Goods , Aerospace & Defense