Reference no: EM132309530

BUSINESS FINANCE INDIVIDUAL ASSIGNMENT

Scenario

Your financial analysis team at BLD Wealth Group has been tasked by the executive management team to provide careful financial decision analysis for its client Tesla Inc. This will require preparing a business report which will be presented to the executive management of both BLD and Tesla Inc.

Background

Read the following article from the Financial Review to get some background.

Article- Elon Musk's Tesla in breakthrough lithium off-take deal with Kidman Resources By Brad Thompson.

Kidman Resources is considering a binding agreement with Tesla inc. to supply 5000 tonnes of lithium hydroxide for three years. However in order process the required amount of lithium hydroxide, Kidman Resources must consider whether to build a new refinery or outsource their supply ore (Li20). Kidman Resources has undertaken a feasibility study costing $3 million to explore these two strategies.

Option 1: Building a new refinery

The construction and installation of a new refinery will cost $22 million. In addition, a processing plant will also need to be constructed at a cost $4 million. This plant will need to be supplied with grinding machines, DMS flotation machines and other equipment at a total cost of $11 million.

Kidman Resources’ current fleet of Haul trucks, water carts and dump trucks will meet the needs for this project, however until recently, the fleet has been earning a rental income of $140,000 per year. Under the agreement with Tesla inc., the lithium mined is expected to generate a revenue of $18 million per year, which will increase by 2.8% per annum adjusted for rising costs.

Due to the additional complexities involved with the construction and management of this new refinery, 7 new engineers (yearly salary per engineer $120,000) will replace 7 existing engineers (yearly salary per engineer $140,000). All other remaining labour force required is expected to cost $3 million per annum for the duration of the project.

For tax reasons you will expense the cost of the processing plant immediately. The cost for the construction and installation of the new refinery and associated machines and equipment will be depreciated over three years using the straight-line method. Due to the nature of the mining project, the machines and equipment will likely have a salvage value of $10 million at the end of three years. Finally, the required net working capital is $4 million.

Option 2: Outsourcing the supply of ore

Alternatively, Kidman Resources can contract BHP to supply the required ore to process into lithium hydroxide. Based on the required amount of lithium hydroxide, management has quoted a total cost of $40 million. BHP has however offered this rateon the condition that Kidman Resources pays 20% of the total cost in advance in the beginning of the year, with the remaining paid in equal instalments thereafter. Kidman Resources will process the ore into lithium hydroxide using existing facilities at an expected cost of $6.4 million per year.

Your task

Part A: To carry out an analysis, you will need to calculate the appropriate Weighted Average Cost of Capital (WACC). Kidman Resources executive management team are particularly concerned that the WACC be accurate, thus you are expected to determine the WACC based
on recent market and other data. (Read below for additional information).

Part B: Carry out a detailed analysis of the two given options and make recommendations to Kidman Resources about those options.

To establish the WACC you have already assembled the following information

Previous year's stock exchange data for the market (ASX200) and for Kidman, adjusted for dividends and capitalization (Price Index). This data is organized in the file: Project Data.xlsx. Use this dataset to calculate beta. For CAPM purposes use the return on the market (%) provided in the next section.

The company's preference shares are currently trading at $0.50 each. The company's ordinary shares are currently trading at $1.54 each.

• The risk-free rate of return is 2.43 % p.a., and the return on the market is 7.90 % p.a.

• Debentures have a coupon interest rate of 12% p.a. and could be re-issued at the present time at an interest rate of 8% p.a. The debentures will be redeemed at their face value in three years' time. Face value is as per balance sheet value.

• The mortgage loan is repayable in eight years' time and the current interest rate is 5.48% p.a. The mortgage was initially negotiated at 7.15% p.a.

• Term loans have a current interest rate of 6.5% p.a., but were negotiated at an interest rate of 7% p.a. They are repayable in full in three years' time. The term loans consists of regular semi-annually interest payments with the principal repaid at maturity

• Unsecured notes will mature in six months and will not be replaced. They have a current interest rate of 2.7% p.a.

• The current interest rate on the bank overdraft is 7.0% p.a.

• Interest on all debt securities is paid twice-yearly and the corporate tax-rate is 28 percent

Your assessment requirements

Part A Calculate WACC:

The first part of the analysis requires you to work out the Weighted Average Cost of Capital (WACC) for Kidman Resources. With the help of the given information and given data, you need to work out the individual costs1  and value of each of the sources of capital and apply that to the WACC equation to work out the overall weighted cost.

Part B Calculate NPV:

Evaluate the two options using NPV analysis and clearly identify which of the two alternatives results in a higher valuation for Kidman Resources. Include your opinion.

Beta analysis:

Describe in a short paragraph (less than half a page) what risks/events may cause

Kidman’s resources beta to significantly change. Assume due to some unforeseen event (as you may have described), the beta of kidman’s Resources is now 20 % higher than your original estimates. Would this change your previous analysis? Describe.

Part C Business Report overall quality.

The assignment is to be presented as a business report to both Kidman Resources executive management and BLD management.

Business reports are structured with:

an executive summary

table of contents

informative headings and sub-headings

numbered sections

page numbering

abelled graphs and tables (if used)

a reference list.

The main content of your report should be 3-4 pages, excluding appendix and be professionally presented. A concise, relevant and visually appealing paper is essential for business communication.

Regarding the WACC calculations, whilst you need to present your final work in a table in the main body of your report, all subsidiary calculations need to be provided in an appendix.

The report is to be submitted as a PDF version of your work.

It must use a font/fonts suitable for business communication. The reference style to be used is Harvard style referencing (author-date).

Article- Elon Musk's Tesla in breakthrough lithium off-take deal with Kidman Resources By Brad Thompson

Attachment:- Assignment Data.rar