Citation: Vilani, Leonir, Antonio Zanin, Mauro Lizot, Marcelo Gonçalves Trentin, Paulo Afonso, and JoséDonizetti de Lima. 2024. A Framework for Investment and Risk Assessment of Agricultural Projects. Journal of Risk and Financial Management 17: 378. https:// doi.org/10.3390/jrfm17090378 Academic Editor: Thanasis Stengos Received: 8 July 2024 Revised: 17 August 2024 Accepted: 21 August 2024 Published: 23 August 2024 Copyright: © 2024 by the authors. Licensee MDPI, Basel, Switzerland. This article is an open access article distributed under the terms and conditions of the Creative Commons Attribution (CC BY) license (https:// creativecommons.org/licenses/by/ 4.0/). Journal of Risk and Financial Management Article A Framework for Investment and Risk Assessment of Agricultural Projects Leonir Vilani 1, Antonio Zanin 2, Mauro Lizot 3,* , Marcelo Gonçalves Trentin 4, Paulo Afonso 5 and JoséDonizetti de Lima 6 1Graduate Program in Production and Systems Engineering, Federal University of Technology—Paraná, Pato Branco 85503-390, Paraná, Brazil; [email protected] 2Department of Accounting Sciences, Federal University of Mato Grosso do Sul, Campo Grande 79070-900, Mato Grosso do Sul, Brazil; [email protected] 3Department of General and Applied Management, Federal University of Paraná, Curitiba 80210-170, Paraná, Brazil 4Department of Electrical Engineering, Federal University of Technology—Paraná, Pato Branco 85503-390, Paraná, Brazil;
[email protected] 5Department of Production and Systems, Algoritmi Research Centre, University of Minho, Campus Azurém, 4804-533 Guimarães, Portugal; [email protected] 6Department of Mathematics, Federal University of Technology—Paraná, Pato Branco 85503-390, Paraná, Brazil;
[email protected] *Correspondence: maur[email protected]; Tel.: +55-49-99911-2774 Abstract: Investment appraisal of agricultural projects (APs) is particularly demanding due to several factors. Namely, APs may have longer time horizons, higher external and internal volatility, and uncertainty caused by less control of production and external conditions (e.g., climatic conditions and market demand). Indeed, these APs may face high and different risks that should be managed properly. Nevertheless, both the literature and practice do not address such complexity and uncertainty conveniently. Thus, this research aimed to develop an integrative and easy-to-use framework to support the investment appraisal of APs, which goes beyond the traditional approach based on simple and deterministic models. This framework is based on an approach that includes several capital budgeting techniques integrating extended multi-index methodology (EMIM), Monte Carlo simulation (MCS), and real options analysis (ROA). This framework allows dealing with different risk and uncertainty scenarios and managerial flexibilities, which allow alternative and additional investment options. A simpler and easier approach can be particularly important for family agribusinesses, which usually do not use sophisticated decision-making tools. An AP in an agrosilvopastoral system (i.e., agriculture, livestock, forestry) was used to present and discuss the proposed methodology considering the relevance of such systems for sustainable agriculture and their higher risk and complexity when compared to traditional approaches. The main contribution of the framework is structuring a set of steps based on several tools to carry out investment appraisal in APs. Keywords: agricultural project; investment appraisal; risk analysis; extended multi-index methodology; Monte Carlo simulation; real options analysis 1. Introduction Motivated by the increased need for food production to supply population growth and the potential saturation of arable land, studies are needed to economically evaluate sustainable food supply chains in the agricultural environment (Thesari et al. 2021). Investments in agriculture aim to improve production and economic results (OECD/FAO 2016a). Furthermore, agricultural investment projects (AIPs) can promote economic development, poverty reduction, and food security (OECD/FAO 2016b), contributing to sustainable development goals (SDGs) and the 2030 Agenda (Zanin et al. 2022). This study focuses on agribusiness investment projects inside the gate (i.e., agriculture, livestock, forestry), also J. Risk Financial Manag. 2024,17, 378. https://doi.org/10.3390/jrfm17090378 https://www.mdpi.com/journal/jrfm
J. Risk Financial Manag. 2024,17, 378 2 of 15 called agrosilvopastoral systems. Indeed, AIPs that promote crop-livestock-forestry integration are important because of both economic and environmental sustainability (Kuypers et al. 2021). The high dependence of agribusiness on external factors makes it particularly suitable for the application of investment evaluation methods that incorporate risk and uncertainty (Deina et al. 2023). External factors are not just climatic, but also changes at the market level, such as consumer preferences, disruptions in global supply chains, legal and health impositions, etc. Currently, the global supply and demand for food are balanced but farmers are worried, especially because of the impact of population growth and the saturation of cultivable areas. Furthermore, facing more demanding competitive conditions, agribusiness profit margins have decreased over the years (Bronson et al. 2019). In this context, it is necessary to increase productivity, improve product quality, and maintain a balanced sustainability tripod—economic, social, and environmental (Poffenbarger et al. 2017;Crews 2019;Kruger et al. 2022). However, it is necessary to adequately evaluate the costs and revenues of new investments and the use of new technologies in such a way that it is possible to identify the best alternative for the invested capital (Deina et al. 2023;Braun et al. 2018). When implementing new technologies, it is necessary to evaluate the various risks involved (Souza et al. 2020). In (Komarek et al. 2020) the authors developed a literature review where five main types of risk in agriculture were identified: production risk, market risk, institutional risk, personal risk, and financial risk. (Nadezda et al. 2017) argue about the importance of managing investment risks because they can compromise the project in the future if conditions vary from the most expected scenario. It should be noted that some risks are not controllable (such as climatic factors), while others can be more controlled (such as financial risk). Investment appraisal requires the use of appropriate methods and techniques to deal with these constraints and risks (Kuypers et al. 2021;Spilioti and Anastasiou 2024;Dranka et al. 2020). The most used methods for the analysis of AIP include the discounted cash flow (DCF) methods, such as the net present value (NPV), internal rate of return (IRR), and discounted Payback (Zanin et al. 2022;Souza et al. 2020;Kruger et al. 2019). The NPV is the method most used, including in agribusinesses (before, inside, and after the gate), as it is easy to apply and understand (Souza et al. 2020;Copeland and Antikarov 2002;De la Torre-Torres et al. 2024;Issa et al. 2024;Buchenberg et al. 2023;Pacassa et al. 2022). However, DCF methods are deterministic, i.e., they do not incorporate uncertainty and risks (Kuypers et al. 2021;Dranka et al. 2020;Copeland and Antikarov 2002). Thus, DCF methods can be complemented with sensitivity analysis, scenario analysis, decision trees, and Monte Carlo simulation (MCS). The risk of an investment project is related to the variability of costs and revenues, interest rates and opportunity costs, etc., which may result in financial losses (Gitman and Zutter 2017). Risks can be assessed through the use of MCS, which is a statistical approach used in capital budgeting for risk perception through the application of predetermined probabilistic distributions and pseudo-random numbers to estimate the expected results. The components of the cash flow (CF) can be included in a stochastic and computational model, through a process repeated thousands of times. Such an approach generates probabilistic distributions of the probable return and risks of the project (Spilioti and Anastasiou 2024;Issa et al. 2024;Pacassa et al. 2022;Gitman and Zutter 2017). As there are several forms of investment appraisal, the choice must be judicious (Dranka et al. 2020;Damodaran 2018). In addition, when evaluating a real asset, we should not use more inputs than necessary (Damodaran 2018). How to apply these analyses is already known and can be found in a high number of scientific papers (Kuypers et al. 2021; Spilioti and Anastasiou 2024;De la Torre-Torres et al. 2024;Issa et al. 2024;Buchenberg et al. 2023;Pacassa et al. 2022;Noja et al. 2015;Mota and Moreira 2023;Horobet et al. 2021; Morera et al. 2023;Gorman 2023), being such discussion is outside the scope of this study.
J. Risk Financial Manag. 2024,17, 378 3 of 15 The original contribution of this paper is a framework to guide the analysis of agricultural investment projects, which includes (i) the expected return, (ii) potential risks, (iii) sensitivity analysis, (iv) Monte Carlo simulation (MCS), and (v) real options analysis (ROA). Thus, this paper is organized as follows. Section 2presents the structure of the proposed framework. Sections 3and 4present the case study and the application of the framework. Section 5discusses the results and offers some insights for additional applications. Finally, Section 6presents the main conclusions of this research. 2. Structure of the Framework Variability, risks, uncertainty, and managerial flexibilities are characteristics present in most AIPs (Kuypers et al. 2021). Variability can occur in terms of time, volume, costs, and quality of production, as well as in market prices of agricultural commodities. The main risks include, among others, climate changes and unpredictability, the impact of pests, and several types of financial risks. The uncertainties are related to market demand, financial results, and agricultural policies. Finally, managerial flexibilities (MFs) can be found before, during, and after production, e.g., when farmers decide about how much and which products will be produced, when agricultural production is substituted by livestock or forestry, and in the way activities are integrated (e.g., in an agrosilvopastoral system) (Kuypers et al. 2021;Poffenbarger et al. 2017;Komarek et al. 2020). Investment appraisal approaches in agricultural projects can be divided into four groups: (i) those using a deterministic multi-index methodology (Souza et al. 2020;De la Torre-Torres et al. 2024;Souza and Clemente 2015,2022), (ii) those based on a deterministic extended multi-index methodology (Kuypers et al. 2021;Lima et al. 2015;Noja et al. 2015), (iii) stochastic models using MCS (Spilioti and Anastasiou 2024;Issa et al. 2024;Buchenberg et al. 2023;Pacassa et al. 2022;Lima et al. 2017), and (iv) those that consider managerial flexibilities through real options analysis (ROA). ROA allows assessing managerial flexibilities related to irreversible investments and operational strategies (Dranka et al. 2020; Copeland and Antikarov 2002), which are the focus of the case study. The first group includes AIPs that do not have relevant uncertainties and managerial flexibilities, i.e., projects whose results can be easily predicted before execution, since the value of the initial investment, the costs of operation and maintenance, the revenues, and the residual value are well known in the project planning stage. These AIPs can be analyzed using an extended multi-index methodology—EMIM (Kuypers et al. 2021;De la Torre-Torres et al. 2024;Noja et al. 2015;Horobet et al. 2021;Morera et al. 2023;Manna et al. 2022). These deterministic approaches use criteria related to economic return, risks, and sensitivity analysis, which are acceptable in the presence of small variability in the input data (Kuypers et al. 2021;Lima et al. 2015). In the second group, AIPs consider the variability of some key parameters of the project, generally related to revenues and costs. In these cases, Monte Carlo simulation (MCS) is considered an effective approach (Spilioti and Anastasiou 2024;Issa et al. 2024; Buchenberg et al. 2023;Lima et al. 2017;Gorman 2023). MCS is a computational tool that can be used in uncertain environments through the elaboration of hundreds of thousands of possible scenarios and their respective probability distributions (Graveline et al. 2012; Bertolozzi-Caredio et al. 2022). Among others, the average NPV and the probability of a negative NPV can be calculated, as well as value at risk (VaR), conditional VaR (CVaR), cost at risk (CaR), etc. (Issa et al. 2024;Buchenberg et al. 2023;Lima et al. 2017;Rockafellar and Uryasev 2000;Rockafellar and Uryasev 2002;Jiménez and Afonso 2016). The third group considers uncertainties and management flexibility (MF) in AIPs. MFs generate options that the decision maker faces in terms of maintaining, expanding, reducing, or abandoning the project. Generally, these projects are more complex, and real options analysis (ROA) can be used to deal with such complexity (Dranka et al. 2020; Copeland and Antikarov 2002). The traditional methods based on the discounted CF do not present relevant errors when uncertainty is low and MF is reduced (Minardi 2004).
J. Risk Financial Manag. 2024,17, 378 4 of 15 However, in the presence of significant uncertainties and high MFs, these methods can lead to inadequate decisions (Dranka et al. 2020;Copeland and Antikarov 2002;Nardelli and Macedo 2011;Zilio and Lima 2015;Souza et al. 2019). The economic return, risk, and sensitivity indicators are included in the EMIM proposed by Lima et al. (2015), which have already been used in a significant number of publications such as Lima et al. (2017) and Dranka et al. (2020). EMIM includes all the indicators of MIM (multi-index methodology) and CM (the classical methodology). Thus, we can state that EMIM is superior to other deterministic approaches because it produces more qualified information using the same input. On the other hand, in a stochastic environment, the choice of MCS or ROA depends on the specificities of the agricultural project under evaluation. MCS can be used to evaluate projects that do not present relevant uncertainties and flexibilities (Souza et al. 2020;Dranka et al. 2020;Lima et al. 2017;Lima and Southier 2024). In addition, MCS is used to estimate the volatility of a project, which is essential for the application of ROA. Appendix Ashows the mathematical models of the indicators of the EMIM, MCS, and ROA methodologies. Here, we provide an easy-to-use framework to guide decision makers in the investment appraisal of agricultural projects. Through two simple questions, the framework indicates the most appropriate approach considering the project’s singularities. The first question assesses the presence of managerial flexibility. The second question verifies whether the project is highly sensitive (33.33%). EMIM uses the following scale to classify sensitivity: (i) high: <33.33%, (ii) low > 66.66%, and (iii) medium in all other cases (Dranka et al. 2020; Lima et al. 2015). Figure 1presents the 3 main steps of the proposed methodology. The first step is to find potential significant management flexibilities (MFs). If yes, real options analysis (ROA) must be used (Dranka et al. 2020;Copeland and Antikarov 2002). Furthermore, in projects without relevant MF, we must apply a deterministic approach (Lima et al. 2015), and the need for using Monte Carlo simulation (MCS) must be evaluated—e.g., if the elasticity limit is less than or equal to 33.33%, a stochastic analysis, for instance, based on MCS, should be made (Lima et al. 2017). The main variables for calculating the EMIM are initial investment, operating and maintenance costs, quantity, unit sales price, unit variable cost, and fixed cost, i.e., these are the variables that characterize an investment project. To apply the MCS, it is necessary to identify the random variables and their respective probability distributions, such as manufacturing quantities, unit manufacturing cost, and unit marginal result. Finally, the application of ROA is more complex and was, therefore, the subject of the case study. The last step is focused on the analysis and the decision, e.g., to invest or not to invest, to postpone or to anticipate the AIP. Finally, if the project is approved, regardless of the investment analysis made, it is essential to monitor and control it, and if there are deviations, corrective actions must be implemented. However, some variables cannot be controlled (e.g., climate, pests, price, and new health restrictions). A real case study is used to present and discuss the proposed methodology.
J. Risk Financial Manag. 2024,17, 378 5 of 15 J. Risk Financial Manag. 2024, 17, x FOR PEER REVIEW 5 of 15 Figure 1. Framework for Investment and Risk Assessment of Agricultural Projects. Legend: PV (present value), NPV (net present value), ANPV (annualized net present value), BCR (benefit-cost ratio), ROIA (additional return on investment), index MARR/IRR (minimum attractive rate of return/internal rate of return), index Payback/N (N is the number of periods of the AIP), DRC (degree of revenue commitment), BR (business risk), MR (management risk), P(NPV < 0)—probability that the agricultural investment project (AIP) will produce a negative value, VaR5%—value at risk at level 5%, and CVaR5%—conditional VaR at level 5%. 3. Case Study Agriculture worldwide involves approximately 570 million people throughout its value chain (FAO 2022). In the European Union (EU), the agribusiness sector employs 44 million people, with approximately 20 million of these jobs being exclusively “agribusiness inside the gate” (EU 2019). In Portugal, for example, agribusiness involves 750,000 people, and more than 90% are family farming, responsible for 55% of the planting area and 50% of the country’s food (DGADR 2021). In Brazil, more than 80% of farmers are family businesses, totaling approximately 4.4 million families. These producers represent 35% of the gross domestic product (GDP) (MDA 2021). The relevance of family agribusiness in Brazil is similar to what happens in other economies, and it is evident from the data published by the Brazilian Institute of Geography and Statistics related to economic and social development (IBGE 2017). In family agribusiness, farmers are particularly skilled in operational activities and have, in general, reduced financial literacy. The level of digitalization in these companies is also very low, without access to modern software and information technologies, which reduces the amount and availability of financial and non-financial data for both operational and strategic decision making (Deina et al. 2023). Considering the increasing competition and complexity that characterizes agribusiness, managers of smaller farms need cheap and easy-to-use tools to support decision making. Current solutions are expensive and complex to handle (Deina et al. 2023; IBGE 2023). Figure 1. Framework for Investment and Risk Assessment of Agricultural Projects. Legend: PV (present value), NPV (net present value), ANPV (annualized net present value), BCR (benefit-cost ratio), ROIA (additional return on investment), index MARR/IRR (minimum attractive rate of return/internal rate of return), index Payback/N (N is the number of periods of the AIP), DRC (degree of revenue commitment), BR (business risk), MR (management risk), P(NPV < 0)—probability that the agricultural investment project (AIP) will produce a negative value, VaR 5 %—value at risk at level 5%, and CVaR5%—conditional VaR at level 5%. 3. Case Study Agriculture worldwide involves approximately 570 million people throughout its value chain (FAO 2022). In the European Union (EU), the agribusiness sector employs 44 million people, with approximately 20 million of these jobs being exclusively “agribusiness inside the gate” (EU 2019). In Portugal, for example, agribusiness involves 750,000 people, and more than 90% are family farming, responsible for 55% of the planting area and 50% of the country’s food (DGADR 2021). In Brazil, more than 80% of farmers are family businesses, totaling approximately 4.4 million families. These producers represent 35% of the gross domestic product (GDP) (MDA 2021). The relevance of family agribusiness in Brazil is similar to what happens in other economies, and it is evident from the data published by the Brazilian Institute of Geography and Statistics related to economic and social development (IBGE 2017). In family agribusiness, farmers are particularly skilled in operational activities and have, in general, reduced financial literacy. The level of digitalization in these companies is also very low, without access to modern software and information technologies, which reduces the amount and availability of financial and non-financial data for both operational and strategic decision making (Deina et al. 2023). Considering the increasing competition and complexity that characterizes agribusiness, managers of smaller farms need cheap and easy-to-use tools to support decision making. Current solutions are expensive and complex to handle (Deina et al. 2023;IBGE 2023).
J. Risk Financial Manag. 2024,17, 378 6 of 15 Agribusiness has also been pushed to be more sustainable and to use land in a much more rational way. The integrated production of crops, livestock, and forest, the so-called ASS (agrosilvopastoral system), has been a trend in Brazil in recent decades. The use of ASS offers a variety of benefits, mainly the mitigation of risks in the face of variability in production and prices. A mixed portfolio is an efficient risk regulator. Thus, these systems may help risk-averse farmers and regions that face climate problems and consequent variability in production and annual volatility in commodity trading prices (Cordeiro et al. 2018;Figueroa et al. 2022;Bell et al. 2021;Varela and Santana 2009). Indeed, diversifying agricultural production aims to enhance ecological and economic benefits. Gains from diversifying agricultural activities include risk reduction using a portfolio perspective. Thus, given the relevance of investments in ASS for economic development and sustainability, it was decided to apply the framework to this type of agricultural investment project. A large farm located in the municipality of Campo Erêin the western region of the state of Santa Catarina, Brazil was selected. The data were collected through semi-structured interviews, document analysis, and systematic observation, similarly to (Gil 2010;Yin 2005). The farm’s main activity is the production of grains, particularly soybeans. The choice of a large property to carry out the analysis is justified by the possibility of creating simulations combining the cultivation of eucalyptus on a large scale, the production of grains following two or three harvests per year, and the production of beef cattle for commercial purposes. The farm has a total area of 640 ha, from which 500 hectares are used for mechanized planting, and the AIP that was studied has a planning horizon of 10 years (2023 to 2032). In this case, the land use was distributed as follows: (i) 160 hectares for beef cattle production (including crop areas for animal feed), (ii) 90 hectares of eucalyptus plantations, and (iii) 250 hectares of grain production. In the area intended for grain production, soybeans and corn are the predominant crops, with two annual harvests, one for each crop. The planting of oats for soil cover in the winter was considered. Some fallow periods for soil recovery between crop rotations were also considered. In crop rotation, the period of sanitary emptiness was not considered. 4. Application of the Framework To discuss the applicability of the framework proposed in this research, we focus on ROA, which presents greater complexity and less empirical evidence in the literature. Nevertheless, all the framework steps were performed, namely, the application of EMIM (see Appendix Aand (Pacassa et al. 2022;Lima et al. 2015,2017) for additional information). Furthermore, the application of MCS in AIPs can be found in (Dranka et al. 2020;Lima and Southier 2024). An interest rate of 13.75% per year (BACEN 2024) (i.e., minimum attractiveness rate of return (MARR) or risk-free rate) was considered for the computation of the discounted cash flows. This discount rate is based on the “Selic” rate, which is the reference interest rate in Brazil, influencing the rates used in financing and investments. In the studied AIP, the company faces managerial flexibilities (MFs) related to the land distribution options, and uncertainty related to the production volume, sales prices, production costs, etc., which present significant variation in each harvest. Following what was proposed in the framework, the AIP characterized by MF and uncertainty must be analyzed through real options analysis (ROA) using the binomial model and the four steps presented in (Copeland and Antikarov 2002). The binomial model makes it possible to compute the economic value of the real options (RO) at each node of the model, identifying investment opportunities that may not be considered using traditional analysis methods (Nardelli and Macedo 2011). Considering the expected revenues and costs and corresponding discounted cashflows per year, an NPV of BRL 15,562.27 per hectares was computed. Given the lack of historical references to volatility for this type of investment, it was necessary to use an approximation measure to estimate it (Souza et al. 2019). Thus, the volatility ( σ ) of the AIP was calculated based on the prices of soy, corn, eucalyptus, and beef cattle. The historical
J. Risk Financial Manag. 2024,17, 378 7 of 15 series of annual prices for ten years (2013 to 2022) was obtained from the databases of CEPEA (center for advanced studies on applied economics) and SEAB (department of agriculture and supply). The series was deflated using the IGP-M (general price index– market) index from the Fundação Getúlio Vargas (FGV), for the end of the period under analysis. The standard deviation of the price series was calculated, and a weighted average was used to find the volatility result ( σ ). The estimated value for “ σ ” was 17.77% per year. With the estimated volatility, it was possible to calculate the factors “u” (upward movement) and “d” (downward movement) and their respective probabilities. The results obtained were the following: (i) annual volatility ( σ ) 17.77% per year, (ii) upward movement (u) 1.19446, (iii) downward movement (d) 0.83719, (iv) risk-neutral probability of an upward movement (p) 84.06%, and (v) risk-neutral probability of a downward move (q) 15.94%. From a deterministic perspective, the project presents a positive NPV (BRL 15,562.27/ha). However, a deterministic NPV is not enough, as it does not consider the uncertainty, that is, the volatility of the project return and the economic value of the implicit MFs related to this type of investment. In agribusiness, MFs are typically the options to expand, abandon, or postpone the cultivation, harvest, and sale of crops. To build the event tree (ET) and its nodes, the NPV was multiplied by the value of the upward movement (u) or downward movement (d) in each period. The real options (RO) binomial tree of the project is shown in Figure 2. J. Risk Financial Manag. 2024, 17, x FOR PEER REVIEW 7 of 15 approximation measure to estimate it (Souza et al. 2019). Thus, the volatility (σ) of the AIP was calculated based on the prices of soy, corn, eucalyptus, and beef cattle. The historical series of annual prices for ten years (2013 to 2022) was obtained from the databases of CEPEA (center for advanced studies on applied economics) and SEAB (department of agriculture and supply). The series was deflated using the IGP-M (general price index–market) index from the Fundação Getúlio Vargas (FGV), for the end of the period under analysis. The standard deviation of the price series was calculated, and a weighted average was used to find the volatility result (σ). The estimated value for “σ” was 17.77% per year. With the estimated volatility, it was possible to calculate the factors “u” (upward movement) and “d” (downward movement) and their respective probabilities. The results obtained were the following: (i) annual volatility (σ) 17.77% per year, (ii) upward movement (u) 1.19446, (iii) downward movement (d) 0.83719, (iv) risk-neutral probability of an upward movement (p) 84.06%, and (v) risk-neutral probability of a downward move (q) 15.94%. From a deterministic perspective, the project presents a positive NPV (BRL 15,562.27/ha). However, a deterministic NPV is not enough, as it does not consider the uncertainty, that is, the volatility of the project return and the economic value of the implicit MFs related to this type of investment. In agribusiness, MFs are typically the options to expand, abandon, or postpone the cultivation, harvest, and sale of crops. To build the event tree (ET) and its nodes, the NPV was multiplied by the value of the upward movement (u) or downward movement (d) in each period. The real options (RO) binomial tree of the project is shown in Figure 2. Figure 2. Binomial Tree of the Real Options of the Project. On the one hand, with the application of the upward movement (u) in the 1st period, the NPV value is BRL 18,588.62. On the other hand, considering the downward trend (d), the computed NPV is BRL 13,028.63. For the 2nd period, the ascending NPV of the 1st period can be ascending again (BRL 22,203.49) or descending (BRL 15,562.27). The descending NPV of the 1st period also has two forms: ascending (BRL 15,562.27) or descending again (BRL 10,907.49). The calculations were made successively for 10 periods. The analysis of the binomial tree shows that the NPV of BRL 15,562.27 measured in terms of present value can reach, in the best possible scenario, BRL 92,005.60 in the tenth period or BRL 2632.28 in the worst possible scenario. This information shows the economic feasibility of the project, which, even in the worst possible scenario, presents positive financial results. Extending the analysis, a different scenario for the distribution of the land was considered, according to the data collected from the case study. The eucalyptus area was expanded and redistributed as follows: (i) 160 hectares for beef cattle (including crop areas for animal feed), (ii) 150 hectares of eucalyptus, and (iii) 190 hectares for grains. Accordingly, new CFs were computed and a new tree, shown in Figure 3. Figure 2. Binomial Tree of the Real Options of the Project. On the one hand, with the application of the upward movement (u) in the 1st period, the NPV value is BRL 18,588.62. On the other hand, considering the downward trend (d), the computed NPV is BRL 13,028.63. For the 2nd period, the ascending NPV of the 1st period can be ascending again (BRL 22,203.49) or descending (BRL 15,562.27). The descending NPV of the 1st period also has two forms: ascending (BRL 15,562.27) or descending again (BRL 10,907.49). The calculations were made successively for 10 periods. The analysis of the binomial tree shows that the NPV of BRL 15,562.27 measured in terms of present value can reach, in the best possible scenario, BRL 92,005.60 in the tenth period or BRL 2632.28 in the worst possible scenario. This information shows the economic feasibility of the project, which, even in the worst possible scenario, presents positive financial results. Extending the analysis, a different scenario for the distribution of the land was considered, according to the data collected from the case study. The eucalyptus area was expanded and redistributed as follows: (i) 160 hectares for beef cattle (including crop areas for animal feed), (ii) 150 hectares of eucalyptus, and (iii) 190 hectares for grains. Accordingly, new CFs were computed and a new tree, shown in Figure 3.
J. Risk Financial Manag. 2024,17, 378 8 of 15 J. Risk Financial Manag. 2024, 17, x FOR PEER REVIEW 8 of 15 Figure 3. Binomial Tree of Real Options for expansion of eucalyptus plantation area—American Option. In this new scenario, the NPV reaches BRL 95,917.51 in the best possible scenario, BRL 3911.91 more than in the previous analysis. Therefore, expanding the eucalyptus plantation area is a better option. Table 1 shows a comparative analysis of these different scenarios. Table 1. ROA of the Different Scenarios. Scenario Deterministic NPV Final Node NPVMin Final Node NPVMax 160 hectares for work with beef cattle (including crop areas for animal feed); 90 hectares of eucalyptus; 250 ha of grain planting BRL 15,562.27 BRL 2632.28 BRL 92,005.60 160 hectares for work with beef cattle (including crop areas for animal feed); 150 hectares of eucalyptus; 190 hectares of grain planting BRL 15,691.96 BRL 3911.91 BRL 95,917.51 Difference between scenarios BRL 129.69 BRL 1279.63 BRL 3911.91 The investment appraisal showed the existence of positive financial results in the example studied, even when the NPV was stressed by risk situations. With this result, the implementation of the studied ASS proved to be a good alternative for farmers, mainly because the project reduces business risk by diversifying activities over the years. For the case studied, a more detailed analysis was requested, considering ASS risks and MFs. In this case and similar projects, the analyst needs to use ROA to obtain a full perspective of all possible results. The two studied scenarios presented financial viability, with the second one (with more Eucalyptus and smaller grain planting areas) being a more attractive option. We emphasize that after the analysis and decision to invest, those responsible must monitor and follow up on its execution. We recommend monitoring the expected results of the AIP and applying corrections, if necessary, in its implementation. 5. Discussion Every investment project faces some risks and uncertainty, but projects in agriculture are more prone to situations that cannot be controlled by the farmer, due to the uncertainty inherent in this sector, such as climate variations, variability in the price of commodities due to market conditions and exchange rate variations, global political and logistics issues, and problems with the supply of water for irrigation (Graveline et al. 2012). Figure 3. Binomial Tree of Real Options for expansion of eucalyptus plantation area—American Option. In this new scenario, the NPV reaches BRL 95,917.51 in the best possible scenario, BRL 3911.91 more than in the previous analysis. Therefore, expanding the eucalyptus plantation area is a better option. Table 1shows a comparative analysis of these different scenarios. Table 1. ROA of the Different Scenarios. Scenario Deterministic NPV Final Node NPVMin Final Node NPVMax ■160 hectares for work with beef cattle (including crop areas for animal feed); ■90 hectares of eucalyptus; ■250 ha of grain planting BRL 15,562.27 BRL 2632.28 BRL 92,005.60 ■160 hectares for work with beef cattle (including crop areas for animal feed); ■150 hectares of eucalyptus; ■190 hectares of grain planting BRL 15,691.96 BRL 3911.91 BRL 95,917.51 Difference between scenarios BRL 129.69 BRL 1279.63 BRL 3911.91 The investment appraisal showed the existence of positive financial results in the example studied, even when the NPV was stressed by risk situations. With this result, the implementation of the studied ASS proved to be a good alternative for farmers, mainly because the project reduces business risk by diversifying activities over the years. For the case studied, a more detailed analysis was requested, considering ASS risks and MFs. In this case and similar projects, the analyst needs to use ROA to obtain a full perspective of all possible results. The two studied scenarios presented financial viability, with the second one (with more Eucalyptus and smaller grain planting areas) being a more attractive option. We emphasize that after the analysis and decision to invest, those responsible must monitor and follow up on its execution. We recommend monitoring the expected results of the AIP and applying corrections, if necessary, in its implementation. 5. Discussion Every investment project faces some risks and uncertainty, but projects in agriculture are more prone to situations that cannot be controlled by the farmer, due to the uncertainty inherent in this sector, such as climate variations, variability in the price of commodities due to market conditions and exchange rate variations, global political and logistics issues, and problems with the supply of water for irrigation (Graveline et al. 2012). To mitigate these problems, it is necessary to use more powerful investment appraisal methods.
J. Risk Financial Manag. 2024,17, 378 9 of 15 The literature highlights the use of NPV (net present value), IRR (internal rate of return), and discounted payback methods and traditional techniques such as sensitivity analysis, scenario analysis, and decision trees. However, this approach does not adequately assess the risks, uncertainty, and management flexibilities present in most AIPs (Dranka et al. 2020;Lima et al. 2015). The methodology proposed here also considers the inherent risks and variability related to the project using MCS and ROA. Thus, this work contributes to mitigating a significant gap in the literature and in practice by presenting a methodology that establishes a set of criteria to be used in the investment appraisal of projects characterized by high variability and risk, as well as a high number of managerial flexibilities and real options for decision makers, as is the case with many agricultural investment projects (AIPs). Applied individually, traditional methods are useful for investment analysis, but such an approach is not sufficient to deal with the complexity of the agricultural environment. The integration of risk analysis, economic return, sensitivity analysis, and a stochastic approach focused on real options theory makes the investment appraisal framework much more efficient for complex environments. The proposed framework also can be applied in other complex investment decisionmaking environments by jointly using consolidated analysis tools and methodologies (expected net present value or expected return on investment, potential risks, sensitivity analysis, Monte Carlo simulation (MCS), and real options analysis (ROA)). The application of the framework is particularly well explained and discussed in the agricultural context due to the usual complexity and uncertainty that characterize such an environment. The relevance of the proposed framework to guide and support decision making in AIPs was verified. Particularly, the use of tools and methods to carry out a complete investment analysis is an essential contribution to decision-making in such environments characterized by high levels of uncertainty. Thus, the main contribution of the proposed framework is to structure a set of steps based on several tools to carry out investment appraisal in agricultural contexts. Being easy to use and flexible, this framework can be used by managers with more or less experience in capital budgeting techniques and with low or high financial literacy. Nevertheless, the use of the most complex tools, such as MCS and ROA, requires support from consultants or academics with expertise in these domains. The framework proposed here bridges people with those different expertise and literacy, contributing to the diffusion of financial knowledge and good practices. For the generalization of the use of this framework, its different users must understand their roles and contribution in terms of data collection and analysis. Particularly, farmers must be encouraged to participate actively in the process turning capital budgeting a routinized process in their management activities. The presented framework goes beyond the methods offered by De la Torre-Torres et al. (2024), Noja et al. (2015), Horobet et al. (2021), Morera et al. (2023), and Manna et al. (2022) by presenting elements of analysis aimed at rural activity simultaneously, such as (i) estimated expected return, (ii) indication of potential risks, (iii) sensitivity analysis, (iv) Monte Carlo simulation (MCS), and (v) real options analysis (ROA). In addition, the study corroborates the indications of research by (4) when describing the adequacy of management tools with the sustainable development goals—ODS (ONU 2021), more specifically with ODS 8: “Promote sustained, inclusive and sustainable economic growth, full and productive employment and decent work for all”, helping to increase the level of employment and stable income, through the strengthening of organizations. The proposed framework goes beyond the multi-index methodologies already presented in the literature (Dranka et al. 2020;Lima et al. 2017;Lima and Southier 2024), as it includes layers of risk analysis and a stochastic approach through MCS. This perspective is aligned with the current volatile, uncertain, complex, and ambiguous (VUCA) world that many managers face. This context promotes different investment alternatives and changes, requiring managers to use adequate methods such as ROA, as suggested in the framework.