Group Assignment Project
BFF5250 Corporate Treasury Management
Group I
企业资金管理代考 The company is considering investing in a wind energy project in a foreign country. The wind energy investment project consists of two phases.
Your Company: Global Partners LP (GLP)
1 Introduction 企业资金管理代考
The company is considering investing in a wind energy project in a foreign country. The wind energy investment project consists of two phases.
Phase1 investment involves building an onshore wind farm with a capacity of 300 MW. The onshore wind farm requires a project development and maturation stage (including geographic studies and necessary permit applications) in year 0 and additional geographic studies in years 15 (bird collision studies). In year 0, the onshore wind farm is constructed, turbines purchased, and the power grid connected. The onshore wind farm’s fixed assets are depreciated using a straightline method over the 15year windfarm life. At the end of year 15, there is a negligible salvage value. From year 1, the onshore wind farm is expected to operate and generate electricity. Besides, the operation requires an initial investment in net working capital in year 0 that amounts to a fixed rate of year 1’s expected gross profit. The required investment in NWC can be fully recovered at the end of the operation (year 15).
After five years of experience in Phase 1, the management can consider an expansionary Phase 2 investment—adding to the onshore wind farm capacity by 600 MW. The phase2 operation can generate TWICE of the gross profits of Phase1 operations. No additional project development and maturation stage is required. Phase 2 involves capital expenditures in year 5 (farm construction and connection, purchasing turbines), and the expanded part of the wind farm has 15 years of operation. At the end of year 20, there is a negligible salvage value. For accounting purposes, the onshore wind farm expansion’s fixed assets are depreciated using a straightline method over 15 years. Like Phase1, the operation requires an initial investment in net working capital up to a fixed rate of the expected year1 gross profit, which can be fully recovered at year 20.
The market team has identified that the electricity price is a significant risk factor. Although the wind farm’s capacity can be fixed due to the business volatility, the future gross profits are uncertain.
See the next section for more details.
2 Project Details 企业资金管理代考
Country  Poland  
Business risk volatility  40%  

3 Tasks
3.1 Estimating Project Costs and Revenues
Provide an estimate for the capital expenditure of constructing a wind farm of this size and the gross profits it is expected to generate. Support your estimates by researching competitors in this field with references to the sources.
3.2 Free cash flow analysis 企业资金管理代考
Using data from the EDGAR Annual report and Annual Information form filings for the company, calculate and analyze the current (the most recent financial year) free cash flow to the firm and equity. State the group’s assumptions and data sources for the free cash flow analysis inputs. Present a short discussion regarding the inputs the group eventually chooses.
3.3 Capital structure analysis
Analyze the company’s capital structure, including an overview of its financial instruments for funding purposes.
Calculate the current posttax WACC for the company. For the WACC calculation, the group needs to estimate the market value of debt and equity, the riskfree rate, the market risk premium, the company beta, and the costs of debt and equity.
For all inputs to the WACC calculation, the report must state the assumptions and sources of data. Present a short discussion regarding the inputs the group eventually chooses.
3.4 A project discount rate
The group should derive the project cost of capital, reflecting the business and countryspecific risks. The report must state the assumptions and sources of data. Present a discussion regarding the cost of capital and its derivation.
3.5 Estimate FCFs and calculate NPVs
Calculate the project FCF and estimate Phase1 and Phase2 NPVs.
The report must state the assumptions and sources of data. Present a discussion regarding the outcomes and whether the company should invest in the project and expand it.
3.6 Decision Tree Analysis of Phase2 企业资金管理代考
The management team has the right to expand Phase1 in year 5. The valuation of Phase2 reflects the added value of this call option.
Construct the binomial tree for the path of gross profits as illustrated in the graph below. Assume that the annual gross profits are equally likely to increase or decrease by σ (business risk volatility) relative to the previous year’s level.
In year 6, the expected gross profits of Phase2 should be two times the actual gross profits of Phase 1. Construct the decision tree and value the Phase2 investment using the decision tree analysis. The report should include
 An explanation for the rationale of this approach;
 Discussion of the parameters’ values in the formulas;
 A Drawing of the decision tree with sufficient information;
 An explanation of the optimal strategy;
 The calculation and final results;
 Discuss the realoption valuation versus the DCF approach results.
3.7 BlackScholes Analysis of Phase 2
Use the BlackScholes formula to calculate the value of Phase2. The report should include
 An explanation for the rationale of this approach;
 Discussion of the parameters’ values in the formulas;
 The calculation and final results;
 A Discussion and comparison of the previous results (decisiontree results and DCF results).
The given business risk volatility (σ) is also the standard deviation of returns.
3.8 Risk Analysis and Business Strategy 企业资金管理代考
A significant investment in a foreign country involves dealing with risks and costs that the management team needs to learn and adapt to overtime. Identify significant risk factors that may substantially impact the outcome of the investment project. To help the management team review the project’s valuations, conduct at least one additional risk analysis (e.g., breakeven, sensitivity, or scenario analysis). Motivate the analysis and provide support for the assumptions and setting.
Discuss and provide evidence of the company’s business strategy. Answer whether this project is compatible with its business strategy and risk appetite. Discuss the project’s impact on the company’s risk profile.
3.9 Recommendations
Based on the company’s analysis, its strategic focus, growth strategy, and project analysis, make recommendations to the corporate treasurer. The group’s recommendation should discuss the return on equity, free cash flow to the firm and equity, the funding of the firm’s capital structure, and its cost of capital. All recommendations should be supported by the analysis performed throughout the report.