Midland Energy Group A5
Midland Energy Group A5
Midland Energy Group A5
1. Introduction
Midland Energy Resources, is a global energy company with operations in oil and gas exploration and production (E&P),
refining and marketing (R&M), and petrochemicals. The company was incorporated over 120 years ago, and in 2007 had
more than 80,000 employees. Midlands most profitable business segment is E&P division which produces 67% of the
companys net income, its net margin over the previous 5 years were among the highest in the industry. The R&M division
has highly commoditized products and it faced stiff competition while Petrochemical division is the smallest with a profit
after tax of $2.1 Billion.
Problem Statement
The primary purpose of this case is to help Midland meet the 4 pillars of its financial strategy - to fund significant
overseas growth, invest in value-creating Investments, optimize capital structure and repurchase its undervalued
shares. In order to accomplish these goals, Midland Energy Resources must effectively estimate the annual cost of
capital for each of its business segments. The estimates of cost of capital were used by Midland in many analyses, to
aid strategy decisions. For instance, in evaluating value-adding investments, Midland used discounted cash flow
methodologies to evaluate most prospective investments or when deciding when and how to repurchase shares, Midland
would estimate the intrinsic value of its shares, using DCF analysis.
A = E/(1+(D/E))
The average of the A of the companies in each segment is taken to calculate respective asset betas A for Exploration &
Production and Refining divisions. The Midland energy resources equity beta E is unlevered to calculate A which is then
used to calculate the asset beta for the third division, petrochemical, by using the following correlations:
The results for the beta asset values has been summarized below. Refer Exhibit 1 for calcs-
Business Segment: Debt/ Equity/ Target Debt/ Asset/ Asset Beta Desired Equity Beta
Value Value Equity total Assets
1|Page
Exploration & Production 46.00% 54.00% 0.85 0.53 0.84 1.56
The respective asset betas are levered again by taking into account the target D/E estimates given in Table 1 of the case
which have been tabulated above. The desired equity betas are calculated by using the following formula
E = (1+(D/E)) A
3. Risk-free rate and market risk-premium for estimating the discount rate\
Referring to Exhibit 6 the US stock returns minus treasury bond yields varies depending on the period in consideration.
The company is in existence since last 120 years hence we should be taking data for 1900-2006 which is 6.8%. However,
the survey result portrays a conservative risk premium which lies between 2-4.7%. Hence the value must lie between these
two estimates. This value is much closer to average excess return on US equities for 1798-2006 which is 5.1%.
As the projects in the company are long term and explicit forecast for the cash flow is not known hence the Rf value is
4.66%.
4. Effects of the same cost of capital to discount cash-flows for all projects over time on:
Midland as large enterprise has diverse business units with different risks. The beta value calculated for each division
represents the risk for each division. In Exhibit 1 the required returns are calculated using CAPM model. If the cost of
capital to discount cash flow is same for all the projects, then evaluations of investment can be misleading.
Please Note: We have Ignored all taxes, any capital structure issues and have not discussed WACC.
2|Page
Exhibit 1
3|Page