Globalizing The Cost of Capital and Capital Budgeting at AES
Globalizing The Cost of Capital and Capital Budgeting at AES
Globalizing The Cost of Capital and Capital Budgeting at AES
Founded in 1981 (Applied Energy Services) by Roger Sant & Dennis Bakke 1983: 1st cogeneration facility is built in Houston, Texas 1988: Net income = $1.6 million 1991: AES goes public, net income = $42.6 million 1991-1992: AES initiates international expansion 1996-1998: estimated 80%-85% capital investment is overseas 2000: Revenue = $6.206 billion
Net Income = $795 million In 2003: Leading independent supplier of electricity in the world $33 Billion in asset (e.g. Power plants, generation facility, other energy related businesses) stretched across 30 countries and 5 continents
What Happened?
It's recipe for success (international exposure) became their
recipe for disaster Much of AES' expansion took place in developing countries (there was more unmet demand vs. developed countries) Main factors: Devaluation of key South American currencies Argentine, Brazilian, Venezuelan currency crises Adverse changes in energy regulatory requirements Government mandated energy rationing and competition Decline in energy commodity
projects All nonrecourse debt was regarded as good All dividend flows from projects were considered equally risky Project was evaluated by the equity discount rate for the dividends from the project Fair assumption because businesses had similar capital structures Most risks could be hedged in the domestic market
Northern Ireland Had many of the same characteristics as domestic projects Model became increasingly strained in Brazil and Argentina Hedging key exposures was not feasible (currency risk , regulatory risk, etc.)
New Model
Step 1
Calculate the cost of equity using U.S. market
data for each of AES' projects Average the unlevered equity betas from comparable U.S. companies Relever the beta to reflect the capital structure of each of AES' projects Cost of equity = Rf + (Rm Rf)
New Model
Step 2
Calculate the cost of debt by adding the U.S.
risk free rate and a "default spread" Cost of Debt = Rf + Default Spread The "default spread" is based on the relationship between EBIT ratios for comparable companies and their cost of debt.
New Model
Step 3
Add the sovereign spread to both the cost of
equity and the cost of debt this accounts for country-specific market risk, which is the difference between local government bond yields and corresponding U.S. Treasury yields. These steps allow AES to calculate a WACC that reflects the systematic risk associated with each project in its local market.
New Model
Most of these local markets are developing markets where
"access to capital was limited and information less than perfect" hence project specific risk could not be diversified away . There are 2 hydro plants in Brazil that are identical in every aspect, except for the rivers that feed them. River #1 produces cash flows that vary +/- 50%, River #2 produces cash flows by +/- 10%. If they are financed by 100% equity, CAPM says they are worth the same.
Rob Venerus thought this was unconvincing "Project-specific risk" must be accounted for!
WACC Calculation
Used to calculate an adjustment to the initial cost of capital 0 = no adjustment to WACC 1 = +500 basis points (5%) 2 = +1000 basis points (10%) 3 = +1500 basis points (15%)
Add a business-specific risk to WACC & the
final adjusted to WACC is arrived.
Risk Score Calculation for Lal Pir Project & Red Oak
Grade for Weight Lal Pir
3.50% 7.00% 10.50% 14.50% 18.00% 21.50% 25.00% 1 1 2 0 1 2 2
Categories of Risk
Operational / Technical Counterparty Credit / Performance Regulatory Construction Commodity Currency Contractual Enforcement / Legal
Risk Scores Risk Scores (grade x Grade for Red (grade x weight) Oak weight)
0.035 0.07 0.21 0 0.18 0.43 0.5 2 3 0 0 2 0 0 0.07 0.21 0 0 0.36 0 0
1.425 712.5
0.64 320
7.13
3.2
Country
USA Italy Chile South Africa United Kingdom Bangladesh India Ukraine Pakistan Brazil Brazil Dominican Republic Georgia Dominican Republic Argentina
Line of Business
CG CS CG CG CS CG CG GD CG CG LU CG GD CG CS
Adjusted WACC
9.66% 10.77% 12.63% 15.18% 16.35% 16.88% 18.11% 18.58% 23.08% 25.15% 25.26% 27.44% 28.51% 29.94% 31.36%