Name Your Poisson: A Case of Fishy Decision-making 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 Name Your Poisson: A Case of Fishy Decision-making case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Name Your Poisson: A Case of Fishy Decision-making case study is a Harvard Business School (HBR) case study written by Benjamin E. Hermalin. The Name Your Poisson: A Case of Fishy Decision-making (referred as “Wastage Poisson's” 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, Operations 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 Name Your Poisson: A Case of Fishy Decision-making Case Study

University of California, Berkeley-Haas collectionThe case concerns a fictitious chain of restaurants, Poisson's. Different outlets have different amounts of wastage - or the amount of fish that has to be thrown away each day. The chain's CEO, Christina Gauss, thinks the wastage figures represent a problem. To her, they indicate that too much fish is being thrown away. Using marginal analysis of the daily sales and wastage data available for a full-year that accompanies the case from two of Poisson's restaurants - one with low-wastage and the other with high-wastage - students are asked to identify what the problem at Poisson's is and what which of the possible causes are most likely given the data.

Case Authors : Benjamin E. Hermalin

Topic : Leadership & Managing People

Related Areas : Operations management

---

Calculating Net Present Value (NPV) at 6% for Name Your Poisson: A Case of Fishy Decision-making Case Study

Years	Cash Flow	Net Cash Flow	Cumulative     Cash Flow	Discount Rate @ 6 %	Discounted Cash Flows
Year 0	(10027600)	-10027600	-	-
Year 1	3458452	-6569148	3458452	0.9434	3262691
Year 2	3962310	-2606838	7420762	0.89	3526442
Year 3	3966079	1359241	11386841	0.8396	3329996
Year 4	3236793	4596034	14623634	0.7921	2563843
TOTAL			14623634		12682972

The Net Present Value at 6% discount rate is 2655372

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. Wastage Poisson's 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 Wastage Poisson's 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 Name Your Poisson: A Case of Fishy Decision-making

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 Wastage Poisson's 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 Wastage Poisson's 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	(10027600)	-10027600	-	-
Year 1	3458452	-6569148	3458452	0.8696	3007350
Year 2	3962310	-2606838	7420762	0.7561	2996076
Year 3	3966079	1359241	11386841	0.6575	2607761
Year 4	3236793	4596034	14623634	0.5718	1850647
TOTAL					10461833

The Net NPV after 4 years is 434233

(10461833 - 10027600 )

---

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	(10027600)	-10027600	-	-
Year 1	3458452	-6569148	3458452	0.8333	2882043
Year 2	3962310	-2606838	7420762	0.6944	2751604
Year 3	3966079	1359241	11386841	0.5787	2295185
Year 4	3236793	4596034	14623634	0.4823	1560953
TOTAL					9489786

The Net NPV after 4 years is -537814

At 20% discount rate the NPV is negative (9489786 - 10027600 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Wastage Poisson's 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 Wastage Poisson's has a NPV value higher than Zero then finance managers at Wastage Poisson's 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 Wastage Poisson's, then the stock price of the Wastage Poisson's 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 Wastage Poisson's 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 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.

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.

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 Name Your Poisson: A Case of Fishy Decision-making

References & Further Readings

Benjamin E. Hermalin (2018), "Name Your Poisson: A Case of Fishy Decision-making Harvard Business Review Case Study. Published by HBR Publications.