×




"Miracle on the Hudson" (A): Landing U.S. Airways Flight 1549 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 "Miracle on the Hudson" (A): Landing U.S. Airways Flight 1549 case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. "Miracle on the Hudson" (A): Landing U.S. Airways Flight 1549 case study is a Harvard Business School (HBR) case study written by Jennifer Weeks, Arnold Howitt, Dutch Leonard. The "Miracle on the Hudson" (A): Landing U.S. Airways Flight 1549 (referred as “1549 Plane” 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, Decision making, Leadership, Organizational culture, Risk management.

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 "Miracle on the Hudson" (A): Landing U.S. Airways Flight 1549 Case Study


On January 15, 2009, shortly after takeoff from LaGuardia Airport, US Airways Flight 1549 struck a flock of Canada geese. The geese were then sucked into the plane's twin engines, causing total engine failure and the loss of power. Case A of this three-part series recounts how over the following four minutes, Flight 1549's Captain Chesley "Sully" Sullenberger and First Officer Jeffrey Skiles grappled with a variety of extreme challenges. Not only did they have to keep the plane under control, but they also had to quickly decide whether they could make an emergency landing at a nearby airport - or find another alternative to get the plane down safely in one of the most crowded regions in the country. Cases B and C then describe how, after the plane landed in the cold waters of the Hudson River, emergency responders from many agencies and private organizations - converging on the scene without a prior action plan for this type of emergency - scrambled to both rescue passengers and crew and stabilize the aircraft as it began to move downstream. Case Number 1966


Case Authors : Jennifer Weeks, Arnold Howitt, Dutch Leonard

Topic : Leadership & Managing People

Related Areas : Decision making, Leadership, Organizational culture, Risk management




Calculating Net Present Value (NPV) at 6% for "Miracle on the Hudson" (A): Landing U.S. Airways Flight 1549 Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10016309) -10016309 - -
Year 1 3458603 -6557706 3458603 0.9434 3262833
Year 2 3976575 -2581131 7435178 0.89 3539138
Year 3 3959732 1378601 11394910 0.8396 3324667
Year 4 3237744 4616345 14632654 0.7921 2564597
TOTAL 14632654 12691234


The Net Present Value at 6% discount rate is 2674925

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

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 1549 Plane 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. 1549 Plane 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 "Miracle on the Hudson" (A): Landing U.S. Airways Flight 1549

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 1549 Plane 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 1549 Plane 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 (10016309) -10016309 - -
Year 1 3458603 -6557706 3458603 0.8696 3007481
Year 2 3976575 -2581131 7435178 0.7561 3006862
Year 3 3959732 1378601 11394910 0.6575 2603588
Year 4 3237744 4616345 14632654 0.5718 1851191
TOTAL 10469122


The Net NPV after 4 years is 452813

(10469122 - 10016309 )






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 (10016309) -10016309 - -
Year 1 3458603 -6557706 3458603 0.8333 2882169
Year 2 3976575 -2581131 7435178 0.6944 2761510
Year 3 3959732 1378601 11394910 0.5787 2291512
Year 4 3237744 4616345 14632654 0.4823 1561412
TOTAL 9496603


The Net NPV after 4 years is -519706

At 20% discount rate the NPV is negative (9496603 - 10016309 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of 1549 Plane 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 1549 Plane has a NPV value higher than Zero then finance managers at 1549 Plane 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 1549 Plane, then the stock price of the 1549 Plane 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 1549 Plane 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 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.

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.

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.




References & Further Readings

Jennifer Weeks, Arnold Howitt, Dutch Leonard (2018), ""Miracle on the Hudson" (A): Landing U.S. Airways Flight 1549 Harvard Business Review Case Study. Published by HBR Publications.