Enjoy Upto 50% OFF on Assignment Solutions!
Financial Analysis and Investment Appraisal of Pharos Energy Case Study By Native Assignment Help.
Ph.D. Writers For Best Assistance
Plagiarism Free
No AI Generated Content
Are you in search of the best assignment help in the UK? Look no further than Native Assignment Help. We understand the challenges you may encounter during your academic journey, which is why we're here to alleviate your burdens. Our website is user-friendly, and our customer support team is available around the clock to assist students. Let Native Assignment Help provide quality services and relieve your academic stress today! Additionally, explore our free case study to understand our work comprehensively.
Faze two of the initiative, which will bring disclosures into compliance with the requirements of the Task Force on Financial Disclosures pertaining to Climate Change (the "TCFD"), will complete deeper synchronization with the TCFD. The Responsibility Report on pages 60–63 and the Risk Administration Report on pages 45–48 both provide results of Phase Two's implementation. Pharos Energy's SWOT analysis revealed information on how difficult organizational activity has been because of rivals. Due to the excessive cost consumption in company operations, which has been influenced by the high price model of energy given to customers, the business activity's revenue growth has been suffering. Because businesses have struggled for years to manage comparative advantage across computers, the acquisition of new customers has come under danger.
High energy production costs make it difficult to provide consumers with cheap pricing plans that will successfully work by raising energy productivity and lowering the cost of production per unit. Because of the long-term VI of its client retention rate, the company is facing issues in the competitive energy sector market. Potentially, the business activity is geared towards chances to achieve sustainable expansion and efficacy that help to deliver excellence in energy production that will be delivered list cost consumption of energy manufacture and it will successfully work on a competitive establishment. The project plan's ongoing operations have been assessed using an investment assessment near that will provide positive net present worth and a payback time that will efficiently work on business expansion.
In order to make certain that Pharos is governed by a lean executive team with diversified competence, in-depth knowledge, and more diverse genders, numerous Significant changes were made to the Council in 2021 (Abdelhady, 2021). The Company confirmed Sue Rivett's election as Chief Financial Officer ("CFO"), getting started on July 1, 2021, in March 2021. In addition, Ed Story will no longer serve as the Board's Chief Executive Officer ("CEO") but will continue to lead the corporation's Saigon procedures, and Jann Brown will take up the vacant position. The foundation of what do is a sense of inclusion, diversity, and respect. Women made up roughly sixty percent of the workforce in London offices in 2021, and four of the nine Pharos directors were female.
Motivation for propose investments has been considered as a opportunity to increase productivity of energy that going to be evaluate flexibility in production cost management. Informative factor of the organisation has been considered as opportunities that going to be evaluating with consideration of business operations which going to be provided effective result in business operations with sustainable flow of financial resources. Implementation of investment appraisal technique investment potentially regarding information has been evaluated by calculation and helps to identified effective business plan for productivity and profitability development. The ability to boost energy productivity, which will be used to evaluate flexibility in production cost management, has been cited as the motivation for the proposed investments (Dobrowolski and Drozdowski, 2022). The organization's informative element has been viewed as an opportunity that will be assessed in light of company operations and will be expected to provide successful business outcomes with a steady flow of financial resources.
Payback period of the investment plan | |||
Year | Cash flows (£`Million) | Balance | Payback period (Years) |
Year 0 | £ 5,85,000.00 | 585000 | 4 |
Year 1 | £ 1,59,300.00 | 744300 | |
Year 2 | £ 1,57,100.00 | 316400 | |
Year 3 | £ 1,60,700.00 | 317800 | |
Year 4 | £ 2,75,900.00 | 436600 | |
Year 5 | £ 75,700.00 | 351600 | |
Payback period = (Initial investment / Cash flows per year) | 4 years |
Analysing payback few of the investment plan of PHAROS energy it has been delivered information regarding 4 years of requirements to recover initial investment. Payback period of 4 years has been considered as a opportunity for the business growth is positive because of sustainability in the cash flow balance would be effectively work on Business expansion (Dokl et al. 2022). Positive cash flow of 5 years provided financial flexibility and stability for the business plan that going to be evaluating as a questionnaires continue business operations with financial benefits.
ARR of investment plan | |
Particulars | |
Initial investment | £ 5,85,000.00 |
Year 1 | £ 1,59,300.00 |
Year 2 | £ 1,57,100.00 |
Year 3 | £ 1,60,700.00 |
Year 4 | £ 2,75,900.00 |
Year 5 | £ 75,700.00 |
Average Investment | £ 1,17,000.00 |
Average Annual Profit | £ 1,65,740.00 |
ARR for ARR for investment plan | 1.416581197 |
Accounting rate of return calculation as provided informative factor of the project plan has ability to delivered return compared to investment. Evaluation of ARR of project and has defined 1.42% has been considered for the business activity that going to be evaluate output changing for growth of the business purpose (Gaspars -Wieloch, 2019). Expansion of business plan would be continued by 1.42% ARR that has been considered as a opportunity for the business growth is less because of minimum return on investment would not be effectively work on continuation of business operations.
Business expansion program | ||||||
Description | Year 0 (£K) |
Year 1 (£K) |
Year 2 (£K) |
Year 3 (£K) |
Year 4 (£K) |
Year 5 (£K) |
Year | 0 | 1 | 2 | 3 | 4 | 5 |
Investment Costs | 5,85,000 | 1,59,300 | 1,57,100 | 1,60,700 | 2,75,900 | 75,700 |
Annual Cash flows | ||||||
Investment Cost with Variance | 5,85,000 | 1,59,300 | 1,57,100 | 1,60,700 | 2,75,900 | 75,700 |
Annual Cash flows with Variance | 0 | 0 | 0 | 0 | 0 | 0 |
Net Cash Flow | 5,85,000 | 1,59,300 | 1,57,100 | 1,60,700 | 2,75,900 | 75,700 |
Cost of Capital (CoC) | 18.0% | |||||
Discount Factor | 1.00 | 0.85 | 0.72 | 0.61 | 0.52 | 0.44 |
Present Value (PV) | 5,85,000 | 1,35,000 | 1,12,827 | 97,807 | 1,42,306 | 33,089 |
Net Present Value | 5,85,000 | 7,20,000 | 8,32,827 | 9,30,634 | 10,72,940 | 11,06,029 |
Year 0 (£K) |
Year 1 (£K) |
Year 2 (£K) |
Year 3 (£K) |
Year 4 (£K) |
Year 5 (£K) |
|
Programme Name | 5,85,000 | 7,20,000 | 8,32,827 | 9,30,634 | 10,72,940 | 11,06,029 |
Datum NPV | 830 | |||||
NPV Change from Datum | 133184.9% |
Net present value calculation of the project plant has provided informative factor for PHAROS energy potential regarding business opportunity establishment. According to positive net present value of the project plan has considered as iodinated for business activity development and continue business operations with sustainable financial benefits (Junior et al. 2022). Opportunity of the business operations has been considered as a beneficiary for this organisations due to continuous positive cash flow has been identified for next 5 years business activity.
Project ability has been considered as a opportunity findings for business operations development and expansion which could be considered with investment appreciate technique evaluation. Project plan has been considered as a opportunity for financial benefit based on net present value and payback calculation (Joshi et al. 2022). Additional information regarding project plan based on ARR method has been considered as a opportunity of the business plan is not considered positive due to minimum return would be generated compared to investment amount. Overall aspect of business activity has been considered as an opportunity for growth that could be considered for Business expansion of opportunity.
SWOT analysis of Pharos energy provided information regarding organisational activity has been challenging due to existence of competitors. Revenue growth of the business activity has been struggling due to the excessive cost consumption in business operations which has been impacted as high pricing model of energy delivered to consumers (Yulyani et al. 2019). Comparative market of energy industry becomes a challenges for this organisation for Profitability enhancements because of sustainability of customer retention rate. Potentially of the business activity is oriented with sustainable growth opportunity of productivity with helps to deliver excellence production of energy that going to be delivered list cost consumption of production of energy and it going to be effectively work on comparative advantage establishment. Continuous activities of the project plan has been evaluate through investment appraisal technique that going to deliver positive net present value and payback period effectively work on business expansion (Jordà et al. 2019). Customer acquisition has been raised as a threats for business activity due to consecutive years of business as be struggling to managing comparative advantage among computers. High costing of production energy become challenge to provide affordable pricing model for consumers that going to be effectively work by increasing productivity of energy to reduce per unit production cost.
Senility analysis | ||||||
Sales | ||||||
Total cost and expenses | 1106029.07 | 1856000000 | 2320000000 | 2900000000 | 3480000000 | 4176000000 |
2975625000 | -1119625000 | -655625000 | -75625000 | 504375000 | 1200375000 | |
2587500000 | -731500000 | -267500000 | 312500000 | 892500000 | 1588500000 | |
2250000000 | -394000000 | 70000000 | 650000000 | 1230000000 | 1926000000 | |
1912500000 | -56500000 | 407500000 | 987500000 | 1567500000 | 2263500000 | |
1625625000 | 230375000 | 694375000 | 1274375000 | 1854375000 | 2550375000 |
Table 4: Sensitivity Analysis
Excel a sensitivity evaluation is crucial for any company plan. Any fiscal model's desired result is displayed using the What If control tab. It is able to predict the company's current state but also aids in making key decisions for the company's development. A statistical technique known as a sensitivity analysis, which is also referred to as a what-if evaluation, is used in scientific and monetary modelling to discuss how serendipity in a model impact that model's all-around uncertainty (Zeqiraj, 2022). It's a methodology for figuring out how reversing values for a detached variable, given a certain set of hypotheses might impact one exhaustive dependent variable. When there are entryways that rely on information factors, sensitivity reckonings may be operated.
Pharos stated in September 2021 that it sold IPR Lake Qarun Petroleum Co, an entirely owned subsidiary of IPR Energy AG, a 55% functioning interests and operatorship across each of the El Fayum and North Jebel Suef Concessions. The Secretary of the Ministry of Hydrocarbon and Natural Resources is likely to ratify the deal with IPR shortly thereafter Pharos and EGPC have filed all of the required paperwork (Kasprowicz et al. 2022). It resembles "what-if" thinking or the use of statistical simulations. It is especially valuable when investors and stakeholders are assessing ventures and bids from the same sector or from various industries that have been influenced by the same variables but are separated from one another.
However, when the user chooses what is meant by "pessimistic" and "optimist" and when the levels taken into account are determined according to the user, this type of reckoning becomes confusing. The characteristics and their classes would vary based on the deficiencies of the determination-making area. In light of this, the variables are selected and an analysis of sensitivity is dragged out. Among other perfections, sensitivity reckoning is used far more as a tool for pushing decisions paradigm than just an approach to arrive at one ideal prospect. The study of sensitivity examines how the output of a mathematical model or system may be imprecise. In academic and financial modelling, the analysis of sensitivity, also known as a what-if evaluation, is a statistical method used to analyze how ambiguities in the model affect that model's overall uncertainties.
Are you looking forward to easily navigating through the intricacies of finance assignment by using Native Assignment Help! Do you want weekly tips for handling financial problems? Our team is made up of financial experts who are qualified in this field. Our professionals will help you do your homework so that you can improve your grades and develop a better understanding.
References
Abdelhady, S., 2021. Performance and cost evaluation of solar dish power plant: sensitivity analysis of levelized cost of electricity (LCOE) and net present value (NPV). Renewable Energy, 168, pp.332-342.
Dobrowolski, Z. and Drozdowski, G., 2022. Does the net present value as a financial metric fit investment in green energy security?. Energies, 15(1), p.353.
Dokl, M., ?u?ek, L., Abikoye, B. and Kravanja, Z., 2022. Maximizing the power output and net present value of organic Rankine cycle: Application to aluminium industry. Energy, 239, p.122620.
Gaspars-Wieloch, H., 2019. Project net present value estimation under uncertainty. Central European Journal of Operations Research, 27(1), pp.179-197.
Junior, J.R.B., Batista Filho, S.F., Funcia, M.A., da Silva, L.O.M., Santos, A.A.S. and Schiozer, D.J., 2022. A comparison of machine learning surrogate models for net present value prediction from well placement binary data. Journal of Petroleum Science and Engineering, 208, p.109208.
Joshi, D., Chithaluru, P., Singh, A., Yadav, A., Elkamchouchi, D.H., Breñosa, J. and Anand, D., 2022. An Optimized Open Pit Mine Application for Limestone Quarry Production Scheduling to Maximize Net Present Value. Mathematics, 10(21), p.4140.
Yulyani, L., Mahri, J.W., Utami, S.A. and Cakhyaneu, A., 2019, May. The Internal Factors Determining Rate of Return on Mudharaba Deposits in Sharia Commercial Banks in Indonesia. In 1st International Conference on Economics, Business, Entrepreneurship, and Finance (ICEBEF 2018) (pp. 331-334). Atlantis Press.
Jordà, Ò., Knoll, K., Kuvshinov, D., Schularick, M. and Taylor, A.M., 2019. The rate of return on everything, 1870–2015. The Quarterly Journal of Economics, 134(3), pp.1225-1298.
Zeqiraj, D., 2022. Enhanced oil recovery (EOR) project scheduling with multiobjective of maximum net present value and minimum makesapn. Results in Engineering, 13, p.100339.
Kasprowicz, T., Starczyk-Ko?byk, A. and Wójcik, R., 2022. Randomized Estimation of the Net Present Value of a Residential Housing Development. Applied Sciences, 12(1), p.124.
Go Through the Best and FREE Case Studies Written by Our Academic Experts!
Native Assignment Help. (2024). Retrieved from:
https://www.nativeassignmenthelp.co.uk/financial-analysis-and-investment-appraisal-of-pharos-energy-case-study-24684
Native Assignment Help, (2024),
https://www.nativeassignmenthelp.co.uk/financial-analysis-and-investment-appraisal-of-pharos-energy-case-study-24684
Native Assignment Help (2024) [Online]. Retrieved from:
https://www.nativeassignmenthelp.co.uk/financial-analysis-and-investment-appraisal-of-pharos-energy-case-study-24684
Native Assignment Help. (Native Assignment Help, 2024)
https://www.nativeassignmenthelp.co.uk/financial-analysis-and-investment-appraisal-of-pharos-energy-case-study-24684
User-Centered Design System Interaction Design Principles Usability User...View or download
Blockchain and AI in UK Retail Supply Chain Management Are you in need of...View or download
Vulnerability Scanning and Reporting Need assignment writing help in the...View or download
Hypnotherapy for Dental Phobia: NHS Essex Clinics The UK’s top-notch...View or download
Geotechnical ULS Failure Case Study Analysis Summary Get free samples written...View or download
Critical Review Of The Covid-19 Spread Analysis Native Assignment Help...View or download
Get your doubts & queries resolved anytime, anywhere.
Receive your order within the given deadline.
Get original assignments written from scratch.
Highly-qualified writers with unmatched writing skills.
We utilize cookies to customize your experience. By remaining on our website, you accept our use of cookies. View Detail
Get 35% OFF on First Order
Extra 10% OFF on WhatsApp Order
offer valid for limited time only*