×




Google.org: For-Profit Philanthropy 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 Google.org: For-Profit Philanthropy case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Google.org: For-Profit Philanthropy case study is a Harvard Business School (HBR) case study written by Michael Belinsky, Richard Cavanagh. The Google.org: For-Profit Philanthropy (referred as “Google.org Profit” 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, Strategy.

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 Google.org: For-Profit Philanthropy Case Study


The Google.org: For-Profit Philanthropy case introduces a distinct social enterprise structure, a combination of a philanthropic division of a for-profit corporation and a nonprofit foundation. The case provides an up-to-date, in-depth description of Google.org, one such hybrid, and a brief overview of salesforce.org, a comparable hybrid. This case provides an opportunity to explore the tensions between the for-profit and nonprofit entities that inevitably arise in such structures, as well as factors that contribute to these tensions and solutions that have been attempted to address them. The case revolves around the tension caused when a non-entrepreneurial entity, Google.org, is created within the entrepreneurial culture of Google. Unlike most entrepreneurial ventures, Google.org is flush with cash; like many, it lacks cohesion around mission and vision. HKS Case Number 1960.0


Case Authors : Michael Belinsky, Richard Cavanagh

Topic : Leadership & Managing People

Related Areas : Leadership, Strategy




Calculating Net Present Value (NPV) at 6% for Google.org: For-Profit Philanthropy Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10011244) -10011244 - -
Year 1 3471737 -6539507 3471737 0.9434 3275224
Year 2 3974173 -2565334 7445910 0.89 3537000
Year 3 3943659 1378325 11389569 0.8396 3311172
Year 4 3235474 4613799 14625043 0.7921 2562798
TOTAL 14625043 12686194




The Net Present Value at 6% discount rate is 2674950

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. Payback Period
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 Google.org Profit 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. Google.org Profit 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 Google.org: For-Profit Philanthropy

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 Google.org Profit 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 Google.org Profit 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 (10011244) -10011244 - -
Year 1 3471737 -6539507 3471737 0.8696 3018902
Year 2 3974173 -2565334 7445910 0.7561 3005046
Year 3 3943659 1378325 11389569 0.6575 2593020
Year 4 3235474 4613799 14625043 0.5718 1849893
TOTAL 10466860


The Net NPV after 4 years is 455616

(10466860 - 10011244 )








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 (10011244) -10011244 - -
Year 1 3471737 -6539507 3471737 0.8333 2893114
Year 2 3974173 -2565334 7445910 0.6944 2759842
Year 3 3943659 1378325 11389569 0.5787 2282210
Year 4 3235474 4613799 14625043 0.4823 1560317
TOTAL 9495484


The Net NPV after 4 years is -515760

At 20% discount rate the NPV is negative (9495484 - 10011244 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Google.org Profit 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 Google.org Profit has a NPV value higher than Zero then finance managers at Google.org Profit 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 Google.org Profit, then the stock price of the Google.org Profit 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 Google.org Profit 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 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 will be a multi year spillover effect of various taxation regulations.

What can impact the cash flow of the project.

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.






Negotiation Strategy of Google.org: For-Profit Philanthropy

References & Further Readings

Michael Belinsky, Richard Cavanagh (2018), "Google.org: For-Profit Philanthropy Harvard Business Review Case Study. Published by HBR Publications.


Zhuoxin International SWOT Analysis / TOWS Matrix

Technology , Electronic Instr. & Controls


Lexaria Bioscience SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Y Optics SWOT Analysis / TOWS Matrix

Basic Materials , Fabricated Plastic & Rubber


Sun Resources SWOT Analysis / TOWS Matrix

Energy , Oil & Gas Operations


Frontier Com SWOT Analysis / TOWS Matrix

Services , Communications Services


Chu Kong Petroleum and Natural Gas SWOT Analysis / TOWS Matrix

Capital Goods , Constr. - Supplies & Fixtures


Scherzer SWOT Analysis / TOWS Matrix

Financial , Misc. Financial Services