Managing Mental Health in the Workplace 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 Managing Mental Health in the Workplace case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Managing Mental Health in the Workplace case study is a Harvard Business School (HBR) case study written by Angela Martin, Megan Woods, Sarah Dawkins. The Managing Mental Health in the Workplace (referred as “Mental Disorder” 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, Personnel policies, Productivity.

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 Managing Mental Health in the Workplace Case Study

One in four adults will suffer from a diagnosable mental disorder that impairs their social, interpersonal or occupational functioning, and as a result, mental illness has become a leading global health concern. It is further estimated that the percentage of the population with an undiagnosed mental disorder is almost equivalent to those with diagnosed disorders, and that many of mental illness also have substance abuse problems. Given that these issues are so prevalent in the working population, managing employees with ongoing or episodic mental health conditions is a job demand that most managers are likely to face. The authors examine what is required to equip managers - and ultimately, organizations - to deal with these complex situations. They provide a four-step model that begins with 'Becoming aware of a mental health issue' and ends with 'Reflecting on the experience'

Case Authors : Angela Martin, Megan Woods, Sarah Dawkins

Topic : Leadership & Managing People

Related Areas : Leadership, Personnel policies, Productivity

Calculating Net Present Value (NPV) at 6% for Managing Mental Health in the Workplace Case Study

Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Cash Flows
Year 0 (10008591) -10008591 - -
Year 1 3462295 -6546296 3462295 0.9434 3266316
Year 2 3973106 -2573190 7435401 0.89 3536050
Year 3 3975758 1402568 11411159 0.8396 3338123
Year 4 3237708 4640276 14648867 0.7921 2564568
TOTAL 14648867 12705057

The Net Present Value at 6% discount rate is 2696466

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. Mental Disorder 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 Mental Disorder 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 Managing Mental Health in the Workplace

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 Mental Disorder 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 Mental Disorder 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 %
Cash Flows
Year 0 (10008591) -10008591 - -
Year 1 3462295 -6546296 3462295 0.8696 3010691
Year 2 3973106 -2573190 7435401 0.7561 3004239
Year 3 3975758 1402568 11411159 0.6575 2614125
Year 4 3237708 4640276 14648867 0.5718 1851170
TOTAL 10480226

The Net NPV after 4 years is 471635

(10480226 - 10008591 )

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 %
Cash Flows
Year 0 (10008591) -10008591 - -
Year 1 3462295 -6546296 3462295 0.8333 2885246
Year 2 3973106 -2573190 7435401 0.6944 2759101
Year 3 3975758 1402568 11411159 0.5787 2300786
Year 4 3237708 4640276 14648867 0.4823 1561395
TOTAL 9506528

The Net NPV after 4 years is -502063

At 20% discount rate the NPV is negative (9506528 - 10008591 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Mental Disorder 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 Mental Disorder has a NPV value higher than Zero then finance managers at Mental Disorder 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 Mental Disorder, then the stock price of the Mental Disorder 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 Mental Disorder 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.

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 can impact the cash flow of the project.

Understanding of risks involved in the project.

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

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 Managing Mental Health in the Workplace

References & Further Readings

Angela Martin, Megan Woods, Sarah Dawkins (2018), "Managing Mental Health in the Workplace Harvard Business Review Case Study. Published by HBR Publications.

Shree Pushkar Chemicals SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing

IndoStar Capital SWOT Analysis / TOWS Matrix

Financial , Consumer Financial Services

Daeyang Electric SWOT Analysis / TOWS Matrix

Consumer Cyclical , Furniture & Fixtures

Exosphere Technolog SWOT Analysis / TOWS Matrix

Capital Goods , Misc. Capital Goods

Hop Fung SWOT Analysis / TOWS Matrix

Basic Materials , Containers & Packaging

Nadex SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls