Upload
parbon-acharjee
View
225
Download
0
Embed Size (px)
Citation preview
7/25/2019 The case solution of AES Tiete: Expansion plant in Brazil
1/19
7/25/2019 The case solution of AES Tiete: Expansion plant in Brazil
2/19
Serial ID NO' Name
% !(!) Mobassira *abi"a +a,ue
!(%!! Md' Ati-ur Ra"man
. !(%&/ Al(*aysal Bin Amin
) !(! M'0'M' Siddi,ui 1ros"un
2 !(% 1arbon A3"ar4ee
Ta"le of ContentsExe'uti)e Su%%ar*!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!3
Situation Anal*sis8!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!9
Co%pan* ;)er)ie48!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!6
;ur Tas+8!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!
Co%petiti)e ?i)alr*8!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!>
Threat of Su"stitutes8!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!>
Threat of Entr*8!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!>
Politi'al!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!10
E'ono%i'!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!10
So'ial!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!10
Te'hnolo-i'al!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!10
En)iron%ental!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!10
@e-al!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!10
&inan'ial Anal*sis8!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!11
?e)enue Per ear8!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!12
Capa'it* ?e)enue8!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!12
?e)enues Pass:throu-h8!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!12
aria"le ?e)enue Pass:throu-h8!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!12
ross ?e)enue8!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!12
?e)enue tax8!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!12
7et ?e)enue8!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!13
2 | P a g e
7/25/2019 The case solution of AES Tiete: Expansion plant in Brazil
3/19
aria"le Costs8!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!13
aria"le as Costs8!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!13
&ixed Cost8!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!13
Personnel, aterials, Ser)i'es, and others8!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!13
$epre'iation!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!13
Total &ixed Cost Per ear8!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!13
7et Profit8!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!! 13
7et 4or+in- Capital8!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!1
7et Capital Expenditure8!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!1
B/$ Pri'e Cal'ulation!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!16
&indin-s!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!1>
7/25/2019 The case solution of AES Tiete: Expansion plant in Brazil
5/19
T"e 3om8any "olds t9o lines of business:
1! Ener-* eneration
2! Ener-* $istri"ution
In total$ AES Brasil "as:
1! Thirteen -eneration fa'ilities
2! Capa'it* is 32>= ross e-a4atts
3! Hh! This 'ontra't 4ould
expire in $e' 2019! Tiet isplannin- to 'ontra't and sell in spot %ar+et! AES de'ided to
de)elop plans for a 900 natural -as ther%o ele'tri' proe't! The strate-* is to offset
dependen'e on h*droele'tri' -eneration! Plannin- to start operation in 201>! A PPA "et4een
AES and -o)ern%ent 4ould "e for 29 *ears! $epre'iation of the plant 4ould "e for 29 *ears!
Total a%ount of 'apital expenditure 4ould "e BRL %' billion'
Our Tas-:
E)aluate the situation in Brazil for AES Tiet and re'o%%end @uiz Costa if the* should -ofor this proe't and 4hat 'ould "e the pro"a"le "id pri'e!
Also, @uiz Costa has to "uild three different )aluations8
%' A base Case' An O8timisti3 S3enario
.' A 1essimisti3 S3enario
All the )aluations ha)e to "e at the end of 2013!
/n order to "e 'o%petiti)e, AES 'ould not "id %ore than BRL 2!M;"in the au'tion!
5 | P a g e
7/25/2019 The case solution of AES Tiete: Expansion plant in Brazil
6/19
Industry Analysis:
6 | P a g e
7/25/2019 The case solution of AES Tiete: Expansion plant in Brazil
7/19
e used 1orter
7/25/2019 The case solution of AES Tiete: Expansion plant in Brazil
8/19
'apital to set up and operate hundreds of po4er plants! E)en thou-h utilit* 'o%panies lar-el*
dra4 'usto%ers on pri'e, the 'o%petiti)e lands'ape in 4hi'h these 'o%panies operate is
diffi'ult to penetrate!
;e also 3arried out a 1ESTELanalysis to di= dee8er:
8 | P a g e
7/25/2019 The case solution of AES Tiete: Expansion plant in Brazil
9/19
1oliti3al o)ern%ent is proa'ti)e and sta"le and there is no politi'al insta"ilit* in
the 'ountr* at the %o%ent!
E3onomi3 Both do%esti' and forei-n enterprises are treated eDuall* and la"or 'osts
are 'onsidera"l* lo4! &or i%port duties, a s*ste% is in position, 4hi'h
-raduall* de'reases the tariff dependin- on the a%ount of su''essful
i%portin- *ears!
So3ial There is e'ono%i' ineDualit* 4ith the population as around 20G of the
population li)es under the po)ert* line! @oo+in- at the 'lass distri"ution,
there are a 'onsidera"le nu%"er of 4ealth* 'itizens and a hu-e se-%ent
of people 4ith %ini%al in'o%es! The %iddle 'lass is -ro4in- as 4ell!
Te3"nolo=i3al Co%pared to 'ountries li+e the (S and ?ussia, Brazil possesses a
4ea+er te'hnolo-i'al infrastru'ture and in)est%ent, "ut there are efforts
to push the de)elop%ent of te'hnolo-*! #o4e)er, /T is a se'tor in 4hi'h
Brazil has "een 'onstantl* i%pro)in- and it 'urrentl* ran+s 93rd in the
4orld!
En6ironmenta
l
&or al%ost all the 'ountries, en)iron%ental 'onsiderations are a %aor
issue for "usinesses runnin- in the 'ountr*! Brazil has not put a lot of
i%portan'e on en)iron%ental fa'tors *et as there are so%e other aspe'ts
to fo'us on! The rules are "ein- stri't 4ith the passa-e of ti%e!
Le=al @a4 of a 'ountr* is a )er* i%portant fa'tor for "usinesses operatin- in
the 'ountr*! ?estri'tions and stri't %onitorin- of ener-* pri'es "*
-o)ern%ent so%eti%es affe't the "usiness! Brazil has a %oderate
re-ulator* en)iron%ent! But for so%e 'ases, the rules are )er* stri't!
9 | P a g e
7/25/2019 The case solution of AES Tiete: Expansion plant in Brazil
10/19
*inan3ial Analysis:
10 | P a g e
7/25/2019 The case solution of AES Tiete: Expansion plant in Brazil
11/19
To anal*ze the 'ase finan'iall*, 4e ha)e to find the 7et Present alue of the Proe't in 2013
usin- three different S'enarios!
Bid 1ri3e:
(sin- the infor%ation pro)ided, 4e ha)e to 'al'ulate the 7P of the proe't in three different
'onditions! As the %axi%u% Bid pri'e of the proe't is B?@ 90H h, hen'e that is the
opti%isti' s'enario! As a result, eMre assu%in- the Base 'ase to "e B?@ 9Hh and the
Pessi%isti' 'ase to "e B?@ 0Hh!
To 3al3ulate t"e total ener=y:
Biddin= 1ri3e 9Installed Ca8a3ity 900
No' of +ours =0G
Dis8at3" 90G
Total Ener=y
%>?%!!
!
Re6enue 1er @ear:
/n the Brazilian @a4, the ?e)enue Tax ?ate is >!29G
Total Biddin= 1ri3e:
KBiddin- pri'e per unit x Total unit of ener-* x K1NCP/LLH1000000
Ca8a3ity Re6enue:
KBiddin- pri'e per unit x /nstalled Capa'it* x 7o! of #oursLH1000000
Re6enues 1ass(t"rou=":
OTotal aria"le as Cost per *earN KTotal aria"le as Cost x 19GLH K1:>!29GL
ariable Re6enue 1ass(t"rou=":
OTotal aria"le ;5 per *earN KTotal aria"le ;5 per *ear x 19GLH K1:>!29GL
ross Re6enue:
Biddin- Pri'eN Capa'it* ?e)enueN ?e)enues Pass:throu-hN aria"le ?e)enue Pass:throu-h
Re6enue ta5:
ross ?e)enue x ?e)enue Tax
11 | P a g e
7/25/2019 The case solution of AES Tiete: Expansion plant in Brazil
12/19
Net Re6enue:
ross ?e)enue: ?e)enue Tax
ariable Costs:
ariable O8erations Maintenan3e Costs:
Per (nit Cost8
BRL .'>M;" 5 %C1IF
Annual Cost8
Installed Ca8a3ity 5 Number of +ours 5 1er Unit ariable CostF %!!!!!!
ariable as Costs:
Annual Cost:
K/nstalled Capa'it* x 7u%"er of #ours x ?ate of as Consu%ption x Per (nit Cost x the
ex'han-e rateLH1000000
Total ariable Cost 1er @ear:
aria"le ;5 Cost N aria"le as Cost
*i5ed Cost:
1ersonnel$ Materials$ Ser6i3es$ and ot"ers:
There 4ould "e a &ixed Cost of B?@ 6 illion per *ear es'alated "* the /nflation! #en'e,
)& 5 %C1IF
There is a ?e-ulator* Cost of B?@ 20 illion Per ear, this 4ill re%ain 'onstant throu-hout
K7ot adusted to inflationL
#en'e, it 9ill remain BRL ! Million t"rou="out'
De8re3iation9ould be 3al3ulated in a strai="t line met"od'
#en'e, 1200H 29Q =
Total *i5ed Cost 1er @ear:
PS; 'ostN ?e-ulator* 'ostN $epre'iation
T"e Earnin= Before Ta5 is:
ross Profit: Total &ixed Cost
The Corporate Tax is 3G$ hen'e, the annual tax is:
Earnin=s Before Ta5 5 .)G
Net 1rofit:Earnin-s "efore Tax: Corporate Tax
12 | P a g e
7/25/2019 The case solution of AES Tiete: Expansion plant in Brazil
13/19
Some Ot"er Information 9e used in our *inan3ial Analysis:
Details G
;ACCBRLF %%'2?G
;ACCUSDF >'?G
Net 9or-in= Ca8ital:
The or+in- Capital 7eeds for ea'h ear is ;ne:T4elfth of the 7et /n'o%e of that *ear!
Net Ca8ital E58enditure:The alue of the /n)est%ent is B?@ 1!2 Billion! Capital Expenditure Per'enta-e for ea'h *ear
is8
@ear Ca8ital E58enditure
!%2 .!G
!%& .!G
!%? !G
!%/ !G
T"e Cas" Outflo9s in3urred in t"e %st) years 9"ere Ca8ital E58enditure too- 8la3e in
=i6en 8er3enta=es 8er year'
Net Cas" *lo9:
7et /n'o%eN $epre'iation:7et Capital Expenditure:7et or+in- Capital
Then, 4e need to find the 1resent alue of t"e Cas" *lo9s ea3" yearin the Brazilian
Curren'*' /t is found "*8
Net Cas" *lo9 %;ACC of BraHilFn
7ext, 4e ha)e to 'on)ert it in (S$ "* di6idin= t"e 1resent alue of Cas" flo9s in BRL by
t"e E53"an=e Rate'
&inall*, 4e ha)e to 'al'ulate Net 1resent alueof the Proe't at 2013, "*8
Total Cas" *lo9s %;ACC of USAF n
Item !%>Biddin= 8ri3e >3!30
7/25/2019 The case solution of AES Tiete: Expansion plant in Brazil
14/19
Ca8a3ity Re6enue 1>
Re6enues(1ass T"rou=" AS COSTF >3!=1
Re6enues(1ass T"rou=" 31!==
ross Re6enue =16!0>
Re6enue Ta5 Net Re6enue ?)!'&!
ariable 3osts
as Cost 3=>!6=
ariable OM 29!16
Total ariable 3osts 1!=3
ross 8rofit .2'??
*i5ed Costs 1ersonnel$ Materials$ Ser6i3es$ and ot"ers 6!00
Re=ulatory 3osts 20
De8re3iation =
Total *i5ed 3ost 11!00
EBT 20>!3=
Cor8orate Ta5
Net 1rofit 13=!1>
Usin= t"e abo6e ste8s ;e 3an 3al3ulate t"e Net 1resent alue of Ea3" of t"e S3enarios'
Cal3ulation for !%>$ Base Case:
Item !%>
Net In3ome 13=!1=>De8re3iation =
14 | P a g e
7/25/2019 The case solution of AES Tiete: Expansion plant in Brazil
15/19
Ca8ital E58enditure 0
Net ;or-in= Ca8ital 11!919=
Net Cas" *lo9 1
De8re3iation =
Ca8ital E58enditure 0
Net ;or-in= Ca8ital 11!919=
Net Cas" *lo9 129
N1 at !%. :61!26>
BID 1ri3e Cal3ulationTO find a Bid 1ri3e for 9"i3" t"e N1 is Hero:
;ACCBraHilK %%'2?G
Let$ N1 K !
! K !'&&R1I*A2 @ears$ %%'2?G (&&'>
2'..2RK&&'>
RK%2).&%?'%2
1ri3eK %2).&%?'%2%%>?%!!
Bid 1ri3eK BRL &)M;"
15 | P a g e
7/25/2019 The case solution of AES Tiete: Expansion plant in Brazil
16/19
*indin=s
Base O8timisti3 1essimisti3
Bid 1ri3eM;" )2 2! )!
N1 (&%'2 (!'2! (%!)'.)
16 | P a g e
7/25/2019 The case solution of AES Tiete: Expansion plant in Brazil
17/19
After anal*zin- the 'ase &inan'iall*, 4e found out that8
Re3ommendation:&ro% the a"o)e ta"le, 4e 'an see that in all the three situations, the 7Ps of the proe't
re%ains 7e-ati)e! Considerin- the &inan'ial aspe'ts, it 4ouldnMt "e 4ise for AES to "uild a
ne4 po4er plant in Brazil! The Co%pan* needs to %a+e a "id pri'e of at least B?@ 6Hh
in the ;pti%isti' Case S'enario to -et a 7P of Iero!
17 | P a g e
7/25/2019 The case solution of AES Tiete: Expansion plant in Brazil
18/19
Inde5
18 | P a g e
7/25/2019 The case solution of AES Tiete: Expansion plant in Brazil
19/19
19 | P a g e