EME 460
Geo-Resources Evaluation and Investment Analysis

Joint Venture Analysis

PrintPrint

Joint venture is another method to provide capital if a company doesn’t have enough equity to fund a project. Joint venture has some considerations to compare to debt and loan:

  • In most cases, if a project fails, any bank loans and debt have to be repaid (depending on the loan agreement). But in a joint venture, the money doesn’t need to be repaid.
  • Equity dilutes the ownership. In a joint venture, the profit will be shared between partners (based on their partnership), but the original investor can keep the entire profit, if she or he takes a loan instead of forming a joint venture.
  • Debt and borrowed money may impose financial and non-financial restrictions on the investor (depending on the loan agreement).
  • Depending on the performance of the project, the cost of equity may change over time, but cost of debt and loan are usually fixed.
  • The interest portion of repaid money for the borrowed money and debt are deductible from tax, but the sum of money paid to the shareholders (dividend) is not.

Example 10-3

Following Example 10-1, assume a 50-50 joint venture that shares all the costs and benefits equally. Calculate the ROR and NPV at minimum rate of return 10%.

Year 0 1 2 3 4

Revenue
312,500
312,500 312,500 312,500
-Operating Cost -110,000 -110,000 -110,000 -110,000
-Depreciation
-166,650
-222,250
-74,050
-37,050
-Working Capital Write-off -50,000

Taxable income
35,850
-19,750
128,450
115,450
- Income tax 40%
-14,340
7,900
-51,380
-46,180

Net Income
21,510
-11,850
77,070
69,270
+Depreciation 166,650 222,250 74,050 37,050
+Working Capital Write-off 50,000
- Working Capital -50,000
- Capital Cost -500,000

ATCF -550,000
188,160
210,400
151,120
156,320

So for this, After Tax Cash Flow ROR= 11.33% and NPV 10% will be $15,246.

Please note that in this case (50-50 joint venture investment), ROR for each partner will be similar to the case that one investor provides the entire equity. However, NPV for each partner is half (partnership ratio); compared to one investor providing the entire equity case.