×




Hexcel Turnaround--2001 (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 Hexcel Turnaround--2001 (A) case study


At Oak Spring University, we provide corporate level professional Net Present Value (NPV) case study solution. Hexcel Turnaround--2001 (A) case study is a Harvard Business School (HBR) case study written by Paul W. Marshall, James Quinn, Reed Martin. The Hexcel Turnaround--2001 (A) (referred as “Hexcel's Hexcel” 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, Crisis management, Downsizing, Entrepreneurial finance, Leadership, Leading teams, Negotiations.

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 Hexcel Turnaround--2001 (A) Case Study


Hexcel's new CEO is faced with deciding how to "take out" $60 million in cash costs in fiscal 2002, as two of the company's end markets--electronics and commercial aerospace--are expected to decline precipitously. Options include closing plants, exiting a business, or undertaking a major headcount reduction. Includes a description of Hexcel's private equity relationship with Goldman Sach's Capital Partners and presents the financial challenges of renegotiating bank lending covenants and managing maturing debt. Focuses on selecting a turnaround approach from the point of view of a general manager (the CEO).


Case Authors : Paul W. Marshall, James Quinn, Reed Martin

Topic : Leadership & Managing People

Related Areas : Crisis management, Downsizing, Entrepreneurial finance, Leadership, Leading teams, Negotiations




Calculating Net Present Value (NPV) at 6% for Hexcel Turnaround--2001 (A) Case Study


Years              Cash Flow     Net Cash Flow     Cumulative    
Cash Flow
Discount Rate
@ 6 %
Discounted
Cash Flows
Year 0 (10020976) -10020976 - -
Year 1 3467757 -6553219 3467757 0.9434 3271469
Year 2 3968422 -2584797 7436179 0.89 3531881
Year 3 3971956 1387159 11408135 0.8396 3334931
Year 4 3242841 4630000 14650976 0.7921 2568634
TOTAL 14650976 12706915




The Net Present Value at 6% discount rate is 2685939

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. Profitability Index
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. Timing of the expected cash flows – stockholders of Hexcel's Hexcel 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. Hexcel's Hexcel 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 Hexcel Turnaround--2001 (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 Hexcel's Hexcel 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 Hexcel's Hexcel 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 (10020976) -10020976 - -
Year 1 3467757 -6553219 3467757 0.8696 3015441
Year 2 3968422 -2584797 7436179 0.7561 3000697
Year 3 3971956 1387159 11408135 0.6575 2611626
Year 4 3242841 4630000 14650976 0.5718 1854105
TOTAL 10481868


The Net NPV after 4 years is 460892

(10481868 - 10020976 )








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 (10020976) -10020976 - -
Year 1 3467757 -6553219 3467757 0.8333 2889798
Year 2 3968422 -2584797 7436179 0.6944 2755849
Year 3 3971956 1387159 11408135 0.5787 2298586
Year 4 3242841 4630000 14650976 0.4823 1563870
TOTAL 9508102


The Net NPV after 4 years is -512874

At 20% discount rate the NPV is negative (9508102 - 10020976 ) so ideally we can't select the project if macro and micro factors don't allow financial managers of Hexcel's Hexcel 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 Hexcel's Hexcel has a NPV value higher than Zero then finance managers at Hexcel's Hexcel 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 Hexcel's Hexcel, then the stock price of the Hexcel's Hexcel 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 Hexcel's Hexcel 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.

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.

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 Hexcel Turnaround--2001 (A)

References & Further Readings

Paul W. Marshall, James Quinn, Reed Martin (2018), "Hexcel Turnaround--2001 (A) Harvard Business Review Case Study. Published by HBR Publications.


E-World SWOT Analysis / TOWS Matrix

Services , Recreational Activities


WH Group Ltd SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Lacto Japan SWOT Analysis / TOWS Matrix

Consumer/Non-Cyclical , Food Processing


Jinlu A SWOT Analysis / TOWS Matrix

Basic Materials , Chemicals - Plastics & Rubber


Inpex Corp. SWOT Analysis / TOWS Matrix

Energy , Oil & Gas - Integrated


Luoyang Bearing A SWOT Analysis / TOWS Matrix

Basic Materials , Misc. Fabricated Products


Arkema SWOT Analysis / TOWS Matrix

Basic Materials , Chemical Manufacturing


Connexion Media Ltd SWOT Analysis / TOWS Matrix

Technology , Software & Programming