Maynard Leigh Associates: Consultantpreneurs' Dilemma of Purpose or Profit 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 Maynard Leigh Associates: Consultantpreneurs' Dilemma of Purpose or Profit case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Maynard Leigh Associates: Consultantpreneurs' Dilemma of Purpose or Profit case study is a Harvard Business School (HBR) case study written by Shweta Jaiswal, Jyotsna Bhatnagar. The Maynard Leigh Associates: Consultantpreneurs' Dilemma of Purpose or Profit (referred as “Mla Leigh” 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, Ethics, International business, 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 Maynard Leigh Associates: Consultantpreneurs' Dilemma of Purpose or Profit Case Study

The co-founders/consultants at Maynard Leigh Associates (MLA), an HR consulting firm based in the United Kingdom and India, are in a quandary about how to respond to a couple of ethical dilemmas. In the first case, a client has hired MLA to deliver a series of workshops to a group of employees who clearly do not need any help of this kind, and the workshop facilitator feels the client is wasting its money. In the second case, the CEO of a local IT giant has hired MLA to host a workshop that would brainstorm ways to eradicate all roadblocks to his organization's success, but during the delivery of this workshop, the consultants realized that the biggest roadblock to the organization's success was the CEO himself. Should the partners be open with the client about their findings and risk damaging a lucrative business relationship, or should they simply remain silent on the subject and pocket their fee. What would be the impact of their decision on the future of their company? Importantly, they need to make a decision that upholds MLA's corporate values. Shweta Jaiswal is affiliated with Management Development Institute Gurgaon.

Case Authors : Shweta Jaiswal, Jyotsna Bhatnagar

Topic : Leadership & Managing People

Related Areas : Ethics, International business, Leadership

---

Calculating Net Present Value (NPV) at 6% for Maynard Leigh Associates: Consultantpreneurs' Dilemma of Purpose or Profit Case Study

Years	Cash Flow	Net Cash Flow	Cumulative     Cash Flow	Discount Rate @ 6 %	Discounted Cash Flows
Year 0	(10016899)	-10016899	-	-
Year 1	3467854	-6549045	3467854	0.9434	3271560
Year 2	3980334	-2568711	7448188	0.89	3542483
Year 3	3953227	1384516	11401415	0.8396	3319206
Year 4	3235300	4619816	14636715	0.7921	2562661
TOTAL			14636715		12695910

The Net Present Value at 6% discount rate is 2679011

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. Mla Leigh 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 Mla Leigh 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 Maynard Leigh Associates: Consultantpreneurs' Dilemma of Purpose or Profit

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 Mla Leigh 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 Mla Leigh 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	(10016899)	-10016899	-	-
Year 1	3467854	-6549045	3467854	0.8696	3015525
Year 2	3980334	-2568711	7448188	0.7561	3009704
Year 3	3953227	1384516	11401415	0.6575	2599311
Year 4	3235300	4619816	14636715	0.5718	1849793
TOTAL					10474334

The Net NPV after 4 years is 457435

(10474334 - 10016899 )

---

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	(10016899)	-10016899	-	-
Year 1	3467854	-6549045	3467854	0.8333	2889878
Year 2	3980334	-2568711	7448188	0.6944	2764121
Year 3	3953227	1384516	11401415	0.5787	2287747
Year 4	3235300	4619816	14636715	0.4823	1560233
TOTAL					9501980

The Net NPV after 4 years is -514919

At 20% discount rate the NPV is negative (9501980 - 10016899 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Mla Leigh 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 Mla Leigh has a NPV value higher than Zero then finance managers at Mla Leigh 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 Mla Leigh, then the stock price of the Mla Leigh 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 Mla Leigh 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 can impact the cash flow of the project.

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

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.

Understanding of risks involved in 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 Maynard Leigh Associates: Consultantpreneurs' Dilemma of Purpose or Profit

References & Further Readings

Shweta Jaiswal, Jyotsna Bhatnagar (2018), "Maynard Leigh Associates: Consultantpreneurs' Dilemma of Purpose or Profit Harvard Business Review Case Study. Published by HBR Publications.