×




A Cross Cultural Crash and Labor Conflict: SA?i nA?ng Restaurant (A) 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 A Cross Cultural Crash and Labor Conflict: SA?i nA?ng Restaurant (A) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. A Cross Cultural Crash and Labor Conflict: SA?i nA?ng Restaurant (A) case study is a Harvard Business School (HBR) case study written by Lourdes Susaeta Erburu, Arboledas Pin, R. Jose. The A Cross Cultural Crash and Labor Conflict: SA?i nA?ng Restaurant (A) (referred as “Jan Juan” 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, Personnel policies, Psychology.

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 A Cross Cultural Crash and Labor Conflict: SA?i nA?ng Restaurant (A) Case Study


This case refers the store of a Chinese restaurant chain purchased by an American Food Industry Holding. Regardless of his successful career in the company, Juan Antonio can't reach and understanding with the Chinese workers. Besides, they enjoy special perks inside the company because they are the cooks and the success of the business depends mostly of them. Rank wise they are directly under a specific director for the Chinese workers and the Group's Operation Manager.The conflict develops when Jan, head of the kitchen of the restaurant managed by Juan Antonio, disappears and the second head of the kitching tells him that Jan took his vacations because his mother is sick. In view of this, company promotes the second chef and hired a new cook. However, a month goes back and Jan returns to work as if nothing had happened, ignoring Juan Antonio's warnings that he doesn't work there anymore. When the director of Operations informs him that he has been transferred to another restaurant, half an hour away from Madrid Jan confronts the second cook and the police is forced to step in and arrest him.Although the situation seems to have been solved, the next day more than 100 Chinese cooks go on a wild strike and the chain was forced to close more than 14 restaurants. They demanded that his workmate be reinstated, the Spanish Operation Manager fired and the salaries rose.


Case Authors : Lourdes Susaeta Erburu, Arboledas Pin, R. Jose

Topic : Leadership & Managing People

Related Areas : Personnel policies, Psychology




Calculating Net Present Value (NPV) at 6% for A Cross Cultural Crash and Labor Conflict: SA?i nA?ng Restaurant (A) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10013520) -10013520 - -
Year 1 3471969 -6541551 3471969 0.9434 3275442
Year 2 3970063 -2571488 7442032 0.89 3533342
Year 3 3974735 1403247 11416767 0.8396 3337264
Year 4 3240618 4643865 14657385 0.7921 2566873
TOTAL 14657385 12712922




The Net Present Value at 6% discount rate is 2699402

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. Internal Rate of Return
3. Payback Period
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. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Jan Juan 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 Jan Juan 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 A Cross Cultural Crash and Labor Conflict: SA?i nA?ng Restaurant (A)

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 Jan Juan 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 Jan Juan 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 (10013520) -10013520 - -
Year 1 3471969 -6541551 3471969 0.8696 3019103
Year 2 3970063 -2571488 7442032 0.7561 3001938
Year 3 3974735 1403247 11416767 0.6575 2613453
Year 4 3240618 4643865 14657385 0.5718 1852834
TOTAL 10487328


The Net NPV after 4 years is 473808

(10487328 - 10013520 )








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 (10013520) -10013520 - -
Year 1 3471969 -6541551 3471969 0.8333 2893308
Year 2 3970063 -2571488 7442032 0.6944 2756988
Year 3 3974735 1403247 11416767 0.5787 2300194
Year 4 3240618 4643865 14657385 0.4823 1562798
TOTAL 9513288


The Net NPV after 4 years is -500232

At 20% discount rate the NPV is negative (9513288 - 10013520 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Jan Juan 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 Jan Juan has a NPV value higher than Zero then finance managers at Jan Juan 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 Jan Juan, then the stock price of the Jan Juan 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 Jan Juan 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 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 will be a multi year spillover effect of various taxation regulations.

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 A Cross Cultural Crash and Labor Conflict: SA?i nA?ng Restaurant (A)

References & Further Readings

Lourdes Susaeta Erburu, Arboledas Pin, R. Jose (2018), "A Cross Cultural Crash and Labor Conflict: SA?i nA?ng Restaurant (A) Harvard Business Review Case Study. Published by HBR Publications.


PacWest SWOT Analysis / TOWS Matrix

Financial , Regional Banks


Cirrus SWOT Analysis / TOWS Matrix

Technology , Semiconductors


Ely Gold Royalties SWOT Analysis / TOWS Matrix

Basic Materials , Gold & Silver


Ampco-Pittsburgh SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Cohen Steers SWOT Analysis / TOWS Matrix

Financial , Investment Services


Global Blockchain Mining SWOT Analysis / TOWS Matrix

Technology , Software & Programming