DePaul Industries in 2012: Financing Growth in a Social Venture 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 DePaul Industries in 2012: Financing Growth in a Social Venture case study

At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. DePaul Industries in 2012: Financing Growth in a Social Venture case study is a Harvard Business School (HBR) case study written by Silvia Dorado, Emmanuel ER Raufflet, Dave Shaffer. The DePaul Industries in 2012: Financing Growth in a Social Venture (referred as “Depaul Depaul'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, Financial management, Social enterprise.

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 DePaul Industries in 2012: Financing Growth in a Social Venture Case Study

Established in 1971, DePaul Industries was a social venture operated as one organization (and for short called DePaul Industries) but legally registered as two 501(c) (3) not-for-profit organizations (DePaul Industries and DePaul Services). DePaul's mission was to generate employment opportunities for people with disabilities. DePaul operated in three industries that shared three characteristics: they were employment intensive, had paper-thin margins, and were cash-thirsty. DePaul derived most of the funds to finance its operations from revenue from these businesses but had yet to turn a profit. In the past, banks had been willing to provide DePaul with financing (mortgages, credit lines, and factoring loans), but it had always been challenging and it appeared to be increasingly so. Dave Shaffer, DePaul's CEO, had begun to explore other options, namely social investors, but with little success so far. Considering DePaul's increasing difficulties to identify suitable financing, Shaffer had begun wondering whether these difficulties were, as in the past, rooted in financiers' lack of understanding and sympathy towards DePaul's social venture nature or whether there was something else-the eroding of DePaul's net assets connected with recent business losses (largely derived from its contract packaging business).

Case Authors : Silvia Dorado, Emmanuel ER Raufflet, Dave Shaffer

Topic : Leadership & Managing People

Related Areas : Financial management, Social enterprise

---

Calculating Net Present Value (NPV) at 6% for DePaul Industries in 2012: Financing Growth in a Social Venture Case Study

Years	Cash Flow	Net Cash Flow	Cumulative     Cash Flow	Discount Rate @ 6 %	Discounted Cash Flows
Year 0	(10022930)	-10022930	-	-
Year 1	3450308	-6572622	3450308	0.9434	3255008
Year 2	3981012	-2591610	7431320	0.89	3543087
Year 3	3937241	1345631	11368561	0.8396	3305783
Year 4	3248519	4594150	14617080	0.7921	2573131
TOTAL			14617080		12677009

The Net Present Value at 6% discount rate is 2654079

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. Payback Period
3. Internal Rate of Return
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 Depaul Depaul'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.
2. Magnitude of both incoming and outgoing cash flows – Projects can be capital intensive, time intensive, or both. Depaul Depaul's 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 DePaul Industries in 2012: Financing Growth in a Social Venture

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 Depaul Depaul'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 Depaul Depaul'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	(10022930)	-10022930	-	-
Year 1	3450308	-6572622	3450308	0.8696	3000268
Year 2	3981012	-2591610	7431320	0.7561	3010217
Year 3	3937241	1345631	11368561	0.6575	2588800
Year 4	3248519	4594150	14617080	0.5718	1857351
TOTAL					10456636

The Net NPV after 4 years is 433706

(10456636 - 10022930 )

---

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	(10022930)	-10022930	-	-
Year 1	3450308	-6572622	3450308	0.8333	2875257
Year 2	3981012	-2591610	7431320	0.6944	2764592
Year 3	3937241	1345631	11368561	0.5787	2278496
Year 4	3248519	4594150	14617080	0.4823	1566608
TOTAL					9484953

The Net NPV after 4 years is -537977

At 20% discount rate the NPV is negative (9484953 - 10022930 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Depaul Depaul'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 Depaul Depaul's has a NPV value higher than Zero then finance managers at Depaul Depaul'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 Depaul Depaul's, then the stock price of the Depaul Depaul'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 Depaul Depaul'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 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.

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

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 DePaul Industries in 2012: Financing Growth in a Social Venture

References & Further Readings

Silvia Dorado, Emmanuel ER Raufflet, Dave Shaffer (2018), "DePaul Industries in 2012: Financing Growth in a Social Venture Harvard Business Review Case Study. Published by HBR Publications.